Synel M.L.L Payway 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
Period Ending	Sep '25 Sep 30, 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
Net Income	4.92	11.92	13.95	70.52	60.65	33.4
Depreciation & Amortization	4.05	4.17	4.95	5.03	6.27	6.35
Other Amortization	0.18	0.18	0.18	-	-	-
Loss (Gain) From Sale of Assets	0.01	0.01	0.27	0.04	-	0.01
Asset Writedown & Restructuring Costs	-0.28	-	-	0.88	-	-
Loss (Gain) From Sale of Investments	-	-	-0.01	0.13	-0.03	0.25
Other Operating Activities	-0.01	0.21	-0.17	-63.35	-51.08	-28.12
Change in Accounts Receivable	0.59	-14.1	-3.11	-9.31	-0.66	1.43
Change in Inventory	2.26	0.41	-0.14	-0.31	0.94	2.08
Change in Accounts Payable	-4.54	5.23	-1.9	1.1	-1.41	1.88
Change in Other Net Operating Assets	7.4	5.22	-0.67	1.73	0.53	-2.03
Operating Cash Flow	14.57	13.24	13.35	27.65	46.8	41.98
Operating Cash Flow Growth	15.76%	-0.88%	-51.70%	-40.93%	11.49%	10.25%
Capital Expenditures	-3.6	-4.03	-8.06	-0.2	-3.37	-0.56
Sale of Property, Plant & Equipment	-	-	0.22	-	0	-
Investment in Securities	-	-	2.12	-0.1	-0.03	1.89
Other Investing Activities	-	-	-	-118.56	-135.86	-1.11
Investing Cash Flow	-3.6	-4.03	-5.72	-118.86	-139.26	0.23
Long-Term Debt Issued	-	-	2.62	0.3	1.84	1.9
Total Debt Issued	10	-	2.62	0.3	1.84	1.9
Short-Term Debt Repaid	-	-	-2	-	-2.43	-0.72
Long-Term Debt Repaid	-	-2.31	-11.23	-6.02	-7.6	-8.38
Total Debt Repaid	-1.72	-2.31	-13.23	-6.02	-10.03	-9.09
Net Debt Issued (Repaid)	8.28	-2.31	-10.61	-5.72	-8.19	-7.19
Common Dividends Paid	-14	-9	-	-5	-14	-8.5
Other Financing Activities	-	-	-	6.85	160.71	15.57
Financing Cash Flow	-5.72	-11.31	-10.61	-3.87	138.52	-0.12
Foreign Exchange Rate Adjustments	0.37	0.01	0.71	-0.17	-1.26	-0.18
Net Cash Flow	5.63	-2.1	-2.26	-95.25	44.8	41.91
Free Cash Flow	10.98	9.2	5.3	27.45	43.43	41.43
Free Cash Flow Growth	17.63%	73.77%	-80.71%	-36.80%	4.85%	10.13%
Free Cash Flow Margin	13.77%	9.91%	5.38%	30.70%	46.48%	44.86%
Free Cash Flow Per Share	1.94	1.63	0.94	4.85	7.67	7.32
Cash Interest Paid	2.06	1.57	1.01	0.77	0.46	0.72
Cash Income Tax Paid	3.4	2.89	3.5	1.3	3.12	3.33
Levered Free Cash Flow	22.21	8.55	5.12	3.72	8.79	12.03
Unlevered Free Cash Flow	22.52	9.47	5.55	4.02	9.15	12.25
Change in Working Capital	5.71	-3.25	-5.82	-6.79	-0.6	3.36

Source: S&P Global Market Intelligence. Standard template. Financial Sources.