E. Schnapp & Co. Works Ltd (TLV:SHNP)
Israel
· Delayed Price · Currency is ILS · Price in ILA 1,446.00
-31.00 (-2.10%)
Jun 5, 2025, 5:24 PM IDT
E. Schnapp & Co. Works Cash Flow Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 23.38 | 28.04 | 37.61 | 25.15 | 37.13 | 22.64 | Upgrade
|
| Depreciation & Amortization | 4.58 | 4.62 | 15.87 | 15.89 | 18.01 | 17.47 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2.71 | -0.2 | -0.16 | -0.25 | 0.31 | 0.22 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | -7.17 | -1.02 | Upgrade
|
| Loss (Gain) on Equity Investments | -8.91 | -9.57 | -1.65 | -3.16 | -5.83 | -1.54 | Upgrade
|
| Stock-Based Compensation | - | - | - | - | - | 0.13 | Upgrade
|
| Other Operating Activities | 0.13 | 2.33 | 5.13 | 3.62 | 25.88 | 20.31 | Upgrade
|
| Change in Accounts Receivable | -4.06 | -9.38 | 2.59 | -7.81 | -19.34 | 5.49 | Upgrade
|
| Change in Inventory | -19.89 | -17.84 | -11.4 | 2.46 | -30.16 | 10.91 | Upgrade
|
| Change in Accounts Payable | 1.37 | 3.52 | -3.86 | -2.08 | 8.03 | -1.48 | Upgrade
|
| Change in Other Net Operating Assets | 8.24 | 11.2 | -8.13 | -1.33 | -4.12 | 9.82 | Upgrade
|
| Operating Cash Flow | 4.67 | 9.85 | 18.85 | 32.5 | 22.73 | 82.94 | Upgrade
|
| Operating Cash Flow Growth | -23.53% | -47.76% | -42.01% | 42.98% | -72.59% | 7.70% | Upgrade
|
| Capital Expenditures | -3.03 | -2.61 | -5.46 | -4.57 | -5.53 | -2.71 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.21 | 0.25 | 0.68 | 0.26 | 0.37 | 0.76 | Upgrade
|
| Cash Acquisitions | - | - | - | -0.25 | - | - | Upgrade
|
| Divestitures | - | -6.02 | -0.67 | -3.17 | - | - | Upgrade
|
| Investment in Securities | - | - | -2.99 | -2.24 | -2.14 | -0.66 | Upgrade
|
| Other Investing Activities | 7.24 | 4.24 | 14.91 | 2.95 | 1.84 | 0.38 | Upgrade
|
| Investing Cash Flow | 4.43 | -4.12 | 6.48 | -17.52 | -5.46 | -2.23 | Upgrade
|
| Short-Term Debt Issued | - | 36.7 | 16.39 | 24.61 | 41.84 | - | Upgrade
|
| Long-Term Debt Issued | - | - | 1.3 | - | - | - | Upgrade
|
| Total Debt Issued | 36.7 | 36.7 | 17.69 | 24.61 | 41.84 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -19.21 | Upgrade
|
| Long-Term Debt Repaid | - | -16.18 | -22.04 | -18.35 | -22.83 | -35.93 | Upgrade
|
| Total Debt Repaid | -33.91 | -16.18 | -22.04 | -18.35 | -22.83 | -55.14 | Upgrade
|
| Net Debt Issued (Repaid) | 2.79 | 20.52 | -4.35 | 6.26 | 19.01 | -55.14 | Upgrade
|
| Common Dividends Paid | -11 | -11 | -10 | -12.2 | -17 | -5 | Upgrade
|
| Other Financing Activities | -3.16 | -2.9 | -9.97 | -11.39 | -19.52 | -15.02 | Upgrade
|
| Financing Cash Flow | -11.37 | 6.62 | -24.32 | -17.34 | -17.5 | -75.16 | Upgrade
|
| Net Cash Flow | -2.27 | 12.35 | 1.01 | -2.36 | -0.23 | 5.55 | Upgrade
|
| Free Cash Flow | 1.64 | 7.24 | 13.39 | 27.94 | 17.21 | 80.23 | Upgrade
|
| Free Cash Flow Growth | 8.87% | -45.92% | -52.07% | 62.37% | -78.56% | 10.13% | Upgrade
|
| Free Cash Flow Margin | 0.67% | 2.89% | 5.71% | 13.02% | 5.65% | 19.32% | Upgrade
|
| Free Cash Flow Per Share | 0.13 | 0.57 | 1.05 | 2.20 | 1.35 | 6.32 | Upgrade
|
| Cash Interest Paid | 3.16 | 2.9 | 4.97 | 3.89 | - | 2.52 | Upgrade
|
| Cash Income Tax Paid | 7.6 | 5.29 | 9.39 | 20.49 | 8.71 | -0.23 | Upgrade
|
| Levered Free Cash Flow | 3.39 | 65.12 | 104.85 | 5.35 | -6.84 | 74.05 | Upgrade
|
| Unlevered Free Cash Flow | 5.2 | 66.76 | 105.67 | 6.1 | -5.47 | 76.22 | Upgrade
|
| Change in Net Working Capital | 10.36 | -50.07 | -80.33 | 20.92 | 40.54 | -35.46 | Upgrade
|
Updated Nov 21, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.