G. Willi-Food International Ltd. (TLV:WILC)

TLV:WILC Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	96.29	70.32	31.66	41.56	45.1	52.21
Depreciation & Amortization	8.43	7.3	6.95	6.51	6.2	5.69
Loss (Gain) From Sale of Assets	-0.26	-0.26	-0.11	-0.22	-0.23	-0.11
Loss (Gain) From Sale of Investments	-37.74	-25.21	-5.6	2.99	-19.46	-6.12
Stock-Based Compensation	0.61	0.47	1.04	0.79	-	-
Other Operating Activities	-13.13	-12.96	-13.67	-13.42	7.14	-19.7
Change in Accounts Receivable	12.7	18.05	7.53	-17.15	10.19	22.03
Change in Inventory	5.42	-35.76	9.45	-12.4	-0.01	12.03
Change in Accounts Payable	-11.85	21.03	-3.55	5.42	-3.41	-1.86
Operating Cash Flow	60.47	42.97	33.71	14.07	45.52	64.18
Operating Cash Flow Growth	72.36%	27.49%	139.59%	-69.09%	-29.07%	-
Capital Expenditures	-47.01	-48.75	-23.55	-13.35	-6.21	-2.9
Sale of Property, Plant & Equipment	0.44	0.55	0.21	0.35	0.23	0.11
Investment in Securities	19.03	2.48	18.17	21.29	2.72	-20.74
Investing Cash Flow	-27.54	-45.71	-5.17	8.29	15.45	-24.59
Long-Term Debt Repaid	-	-2.32	-2.41	-2.18	-2.17	-1.82
Total Debt Repaid	-2.22	-2.32	-2.41	-2.18	-2.17	-1.82
Net Debt Issued (Repaid)	-2.22	-2.32	-2.41	-2.18	-2.17	-1.82
Issuance of Common Stock	-	-	-	-	-	42.47
Common Dividends Paid	-29.95	-9.98	-39.95	-54.91	-59.98	-
Financing Cash Flow	-32.18	-12.3	-42.35	-57.09	-62.14	40.65
Foreign Exchange Rate Adjustments	-1.39	0.52	0.68	-10.38	-4.92	-0.28
Net Cash Flow	-0.64	-14.53	-13.14	-45.11	-6.1	79.96
Free Cash Flow	13.46	-5.77	10.16	0.72	39.31	61.27
Free Cash Flow Growth	-	-	1313.35%	-98.17%	-35.85%	-
Free Cash Flow Margin	2.25%	-1.00%	1.87%	0.14%	8.65%	13.49%
Free Cash Flow Per Share	0.95	-0.42	0.73	0.05	2.83	4.56
Cash Income Tax Paid	20.45	17.47	13.66	12.02	12.99	21.56
Levered Free Cash Flow	1.13	-13.67	-3.77	-28.1	57.15	48.23
Unlevered Free Cash Flow	1.52	-13.52	-3.28	-28.01	57.21	48.23
Change in Working Capital	6.27	3.31	13.43	-24.13	6.77	32.2

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