STG International 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	Jun '25 Jun 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	21.46	21.34	18.4	16.89	6.01	5.33
Depreciation & Amortization	1.73	2.65	2.86	3.42	2.87	2.69
Other Amortization	2.67	2.67	2.37	-	-	-
Loss (Gain) From Sale of Assets	-	-	-	-	-	-0
Asset Writedown & Restructuring Costs	-	-	0.59	-	-	-
Loss (Gain) From Sale of Investments	-0.35	0.71	1.15	0.56	-0.5	-0.22
Loss (Gain) on Equity Investments	-	-	-	0.75	-0.21	-0.3
Other Operating Activities	5.82	-3.02	4.5	-1.02	-1.49	1.22
Change in Accounts Receivable	-8.51	-5.68	5.76	-20.59	-0.92	-0.68
Change in Inventory	1.25	4.75	-11.31	2.95	-2.75	-13.8
Change in Accounts Payable	-1.13	1.11	1.22	1.7	6.19	2.49
Operating Cash Flow	22.95	24.53	25.55	4.66	9.21	-3.29
Operating Cash Flow Growth	-26.41%	-4.00%	448.70%	-49.41%	-	-
Capital Expenditures	-0.2	-0.1	-0.41	-0.57	-1.04	-1.83
Sale (Purchase) of Intangibles	-1.64	-1.64	-2.37	-3.59	-5.83	-
Investment in Securities	-0.07	0.12	-0.33	5.36	-0.03	0.78
Other Investing Activities	-	-	-	0.29	0	0.18
Investing Cash Flow	-1.91	-1.63	-3.11	1.48	-6.9	-0.87
Short-Term Debt Issued	-	-	-	-	-	6.5
Long-Term Debt Issued	-	-	-	10	10	-
Total Debt Issued	-	-	-	10	10	6.5
Short-Term Debt Repaid	-	-	-2.01	-0.3	-4.2	-
Long-Term Debt Repaid	-	-4.84	-4.75	-2.85	-0.6	-0.72
Total Debt Repaid	-4.85	-4.84	-6.76	-3.15	-4.8	-0.72
Net Debt Issued (Repaid)	-4.85	-4.84	-6.76	6.85	5.2	5.78
Issuance of Common Stock	6.96	-	9.82	-	-	-
Common Dividends Paid	-15	-	-	-	-	-
Other Financing Activities	-0.16	-0.16	-0.5	-	-	-
Financing Cash Flow	-13.04	-5	2.56	6.85	5.2	5.78
Foreign Exchange Rate Adjustments	-6.23	-0.51	-0.52	-0.4	-0.13	-0.3
Net Cash Flow	1.76	17.4	24.49	12.58	7.38	1.33
Free Cash Flow	22.75	24.43	25.14	4.09	8.17	-5.12
Free Cash Flow Growth	-26.50%	-2.83%	515.47%	-49.99%	-	-
Free Cash Flow Margin	11.68%	13.58%	14.73%	2.86%	8.29%	-4.51%
Free Cash Flow Per Share	4.84	5.25	5.78	0.94	1.88	-1.18
Cash Interest Paid	-	-	-	-	0.59	0.32
Cash Income Tax Paid	4.98	-	-	-	3.13	0.43
Levered Free Cash Flow	8.33	14.97	15.92	-6.5	2.45	-4.77
Unlevered Free Cash Flow	13.07	15.34	16.44	-5.99	2.82	-4.64
Change in Working Capital	-8.39	0.19	-4.32	-15.94	2.52	-11.99

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