Solaer Renewable Energies Ltd (TLV:SOLR)
Israel · Delayed Price · Currency is ILS · Price in ILA 9,623.00
0.00 (0.00%)
Sep 10, 2026, 5:24 PM IDT
Solaer Renewable Energies Cash Flow Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | -103.67 | 5.32 | -52.43 | 10.18 | -11.15 | -25.7 |
Depreciation & Amortization | 4.1 | 5.93 | 15.23 | 21.73 | 17.51 | 5.51 |
Loss (Gain) on Sale of Assets | -19.96 | -19.96 | 6.87 | - | - | - |
Loss (Gain) on Equity Investments | 1.08 | 0.78 | 0.46 | -0.1 | -0.07 | - |
Asset Writedown | 9.29 | 3.42 | 5.01 | 2.3 | 4.3 | 0.43 |
Stock-Based Compensation | 0.12 | 0.06 | 0.37 | 1.39 | 3.43 | - |
Change in Accounts Receivable | -12.14 | 6.02 | -17.61 | 4.18 | -7.59 | -2.32 |
Change in Accounts Payable | 15.02 | -0.53 | 20.57 | 2.17 | 3.58 | -3.79 |
Change in Other Net Operating Assets | 8.65 | -20.57 | 25.36 | 0.38 | 0.25 | 1.78 |
Other Operating Activities | 11.99 | -61.03 | 4.2 | -45.57 | -21.62 | 0.99 |
Operating Cash Flow | -85.52 | -80.56 | 8.01 | -3.35 | -11.38 | -23.1 |
Operating Cash Flow Growth | - | - | - | - | - | - |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Capital Expenditures | -315.99 | -163.03 | -125.95 | -75.09 | -158.7 | -273.8 |
Sale of Property, Plant & Equipment | 5 | 5 | 20.46 | - | 1.56 | - |
Cash Acquisitions | -16.1 | -6.55 | -3.36 | - | - | -7.9 |
Divestitures | 23.93 | 23.93 | - | - | - | - |
Investment in Securities | 0.7 | 7.04 | -16.9 | -5.14 | 1.81 | -1.87 |
Other Investing Activities | -266.75 | -224.71 | -132.27 | -14.04 | 34.93 | -4.35 |
Investing Cash Flow | -569.2 | -358.31 | -258.01 | -97.02 | -197.12 | -287.92 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Short-Term Debt Issued | - | 112.63 | 68.1 | 21.45 | 74.51 | - |
Long-Term Debt Issued | - | 233.03 | 186.25 | 188.31 | 319.87 | 172.05 |
Total Debt Issued | 608.58 | 345.66 | 254.35 | 209.75 | 394.38 | 172.05 |
Short-Term Debt Repaid | - | - | -18.24 | -3.4 | -39.33 | - |
Long-Term Debt Repaid | - | -51.08 | -72.91 | -100.1 | -122.77 | -2.79 |
Lease Payments | -5.14 | -8.67 | -5.66 | -3.64 | -4.93 | -1.4 |
Total Debt Repaid | -98.94 | -51.08 | -91.15 | -103.5 | -162.1 | -2.79 |
Net Debt Issued (Repaid) | 509.64 | 294.59 | 163.2 | 106.25 | 232.28 | 169.26 |
Issuance of Common Stock | 354.25 | 168.6 | - | 78.65 | - | 168.94 |
Other Financing Activities | -2.44 | -0.2 | -1.15 | -2.29 | -1.93 | -0.7 |
Financing Cash Flow | 861.45 | 462.99 | 162.05 | 182.62 | 230.35 | 337.5 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Foreign Exchange Rate Adjustments | -5.16 | -2.65 | 0.98 | 0.71 | -0.76 | -1.24 |
Miscellaneous Cash Flow Adjustments | 0.64 | -9.85 | -3.69 | - | - | - |
Net Cash Flow | 202.21 | 11.62 | -90.66 | 82.96 | 21.09 | 25.24 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -401.51 | -243.59 | -117.94 | -78.43 | -170.08 | -296.9 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Margin | -364.85% | -188.83% | -111.56% | -164.53% | -439.55% | -1887.11% |
Free Cash Flow Per Share | -20.89 | -13.45 | -7.19 | -5.66 | -12.25 | -22.80 |
Levered Free Cash Flow | -444.53 | -324.94 | -160.74 | -162.75 | -207.65 | -316.09 |
Unlevered Free Cash Flow | -311.46 | -252.22 | -100.93 | -111.31 | -177.56 | -306 |
Free Cash Flow After Leases | -406.65 | -252.25 | -123.6 | -82.07 | -175.01 | -298.3 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash Interest Paid | 65.79 | 65.79 | 26.24 | 26.55 | 13.73 | 3.35 |
Cash Income Tax Paid | - | - | 1.12 | 0.06 | 0.05 | - |
Change in Working Capital | 11.53 | -15.08 | 28.31 | 6.73 | -3.76 | -4.33 |