Smart Shooter Ltd. (TLV:SMSH)

Israel · Delayed Price · Currency is ILS · Price in ILA

1,766.00

-20.00 (-1.12%)

At close: Sep 7, 2026

Smart Shooter Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Net Income	2.03	6.04	0.58	-6.33
Depreciation & Amortization	0.61	0.59	0.54	0.3
Stock-Based Compensation	0.38	0.13	0	0
Other Operating Activities	-1.22	-0.56	-0.82	-0.22
Change in Accounts Receivable	-2.74	0.42	-9.05	0.24
Change in Inventory	-3.21	-1.48	-1.21	-0.84
Change in Accounts Payable	12.96	2.51	2.88	2.34
Change in Other Net Operating Assets	-0.41	0.07	0.26	-0.05
Operating Cash Flow	8.4	7.72	-6.81	-4.55
Operating Cash Flow Growth	-	-	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Capital Expenditures	-0.54	-0.27	-0.58	-0.29
Other Investing Activities	0.83	0.94	-0.79	-0.8
Investing Cash Flow	-18.99	0.67	-1.37	-1.09

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Short-Term Debt Issued	-	6	9	3
Total Debt Issued	2	6	9	3
Short-Term Debt Repaid	-	-12.5	-2.5	-3
Long-Term Debt Repaid	-	-0.27	-0.21	-0.09
Lease Payments	-0.31	-0.27	-0.21	-0.09
Total Debt Repaid	-6.31	-12.77	-2.71	-3.09
Net Debt Issued (Repaid)	-4.31	-6.77	6.29	-0.09
Issuance of Common Stock	62.71	-	-	0.19
Financing Cash Flow	68.41	-0.41	6.29	0.11

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Net Cash Flow	57.82	7.98	-1.89	-5.53

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Free Cash Flow	7.86	7.45	-7.39	-4.84
Free Cash Flow Growth	-	-	-	-
Free Cash Flow Margin	19.49%	20.25%	-30.11%	-39.21%
Free Cash Flow Per Share	0.28	0.21	-0.66	-0.43
Levered Free Cash Flow	-	4.46	-8.33	-
Unlevered Free Cash Flow	-	5.01	-8.07	-
Free Cash Flow After Leases	7.55	7.18	-7.6	-4.93

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Change in Working Capital	6.6	1.53	-7.11	1.69