Willy-Food Investments 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	59.85	44.11	17.97	20.52	26.11	30.77
Depreciation & Amortization	7.55	7.3	6.95	6.51	6.2	5.69
Loss (Gain) From Sale of Assets	-0.22	-0.26	-0.11	-0.22	-0.23	-0.11
Loss (Gain) From Sale of Investments	-41.99	-29.24	-8.3	5.29	-19.23	-5.6
Stock-Based Compensation	1.12	0.47	1.04	0.79	-	-
Other Operating Activities	47.35	34.49	12.73	15.47	38.18	22.1
Change in Accounts Receivable	4.57	-10.95	5.46	-31.82	-2.72	1.74
Change in Inventory	-10.62	-35.76	9.45	-12.4	-0.01	12.03
Change in Accounts Payable	-3.66	6.62	-3.25	4.46	-3.04	-1.17
Change in Other Net Operating Assets	1.04	25.81	-11.92	3.52	-0.29	-2
Operating Cash Flow	65	42.59	30.03	12.12	44.97	63.46
Operating Cash Flow Growth	67.01%	41.85%	147.85%	-73.06%	-29.13%	-
Capital Expenditures	-44.52	-48.75	-23.55	-13.35	-6.21	-2.9
Sale of Property, Plant & Equipment	0.5	0.55	0.21	0.35	0.23	0.11
Investment in Securities	25.19	-1.83	23.95	25.92	-15.79	-18.5
Investing Cash Flow	-18.83	-50.03	0.61	12.92	-3.06	-22.35
Long-Term Debt Issued	-	-	-	50	-	-
Total Debt Issued	-	-	-	50	-	-
Long-Term Debt Repaid	-	-2.32	-28.84	-25.75	-2.17	-1.82
Total Debt Repaid	-2.24	-2.32	-28.84	-25.75	-2.17	-1.82
Net Debt Issued (Repaid)	-2.24	-2.32	-28.84	24.25	-2.17	-1.82
Common Dividends Paid	-	-	-	-79.28	-	-
Other Financing Activities	-20.44	-4.08	-16.32	-22.46	-24.51	42.47
Financing Cash Flow	-22.68	-6.4	-45.16	-77.48	-26.67	40.65
Foreign Exchange Rate Adjustments	-3.11	-0.26	1.27	-10.38	-4.92	-0.28
Net Cash Flow	20.38	-14.09	-13.25	-62.83	10.31	81.49
Free Cash Flow	20.48	-6.15	6.48	-1.24	38.77	60.55
Free Cash Flow Growth	-	-	-	-	-35.98%	-
Free Cash Flow Margin	3.42%	-1.07%	1.19%	-0.25%	8.54%	13.33%
Free Cash Flow Per Share	1.55	-0.47	0.49	-0.09	2.94	4.59
Cash Interest Paid	-	-	1.37	0.92	-	-
Cash Income Tax Paid	23.98	17.47	13.66	11.02	13	21.56
Levered Free Cash Flow	-0.17	-14.87	-4.67	-29.37	56.67	47.59
Unlevered Free Cash Flow	1.61	-14.49	-3.77	-28.72	56.73	47.65
Change in Working Capital	-8.66	-14.28	-0.25	-36.24	-6.06	10.6

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.