BioLine RX Ltd
NASDAQ:BLRX
Cash Flow Statement
Cash Flow Statement
BioLine RX Ltd
| Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(13)
|
(12)
|
(13)
|
(9)
|
(8)
|
(9)
|
(14)
|
(22)
|
(27)
|
(32)
|
(32)
|
(30)
|
(29)
|
(25)
|
(16)
|
(13)
|
(14)
|
10
|
2
|
3
|
6
|
(16)
|
(14)
|
(16)
|
(14)
|
(17)
|
(20)
|
(19)
|
(20)
|
(19)
|
(17)
|
(16)
|
(15)
|
(11)
|
(11)
|
(13)
|
(14)
|
(15)
|
(14)
|
(14)
|
(13)
|
(15)
|
(16)
|
(17)
|
(18)
|
(21)
|
(24)
|
(26)
|
(26)
|
(25)
|
(23)
|
(23)
|
(24)
|
(21)
|
(25)
|
(26)
|
(27)
|
(28)
|
(30)
|
(34)
|
(34)
|
(35)
|
(27)
|
(22)
|
(22)
|
(24)
|
(25)
|
(32)
|
(43)
|
(52)
|
(61)
|
(49)
|
(30)
|
(20)
|
(9)
|
(3)
|
(8)
|
(3)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
3
|
3
|
2
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
2
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
2
|
3
|
3
|
3
|
0
|
2
|
1
|
2
|
4
|
4
|
5
|
2
|
0
|
(0)
|
(4)
|
(2)
|
(0)
|
(3)
|
(0)
|
0
|
1
|
2
|
2
|
(3)
|
(5)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
(0)
|
0
|
(0)
|
(4)
|
(2)
|
(3)
|
(1)
|
2
|
7
|
12
|
12
|
11
|
3
|
(3)
|
(3)
|
(4)
|
(3)
|
1
|
11
|
17
|
21
|
14
|
(0)
|
(7)
|
(17)
|
(21)
|
(14)
|
(14)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
10
|
10
|
10
|
10
|
|
| Change in Working Capital |
1
|
1
|
1
|
(2)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
0
|
1
|
(3)
|
(1)
|
(3)
|
(7)
|
(3)
|
2
|
(0)
|
4
|
4
|
(1)
|
4
|
1
|
2
|
2
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(4)
|
(3)
|
(1)
|
0
|
0
|
1
|
(0)
|
0
|
(1)
|
(1)
|
1
|
0
|
2
|
2
|
2
|
3
|
1
|
(1)
|
(2)
|
(2)
|
0
|
1
|
2
|
4
|
3
|
3
|
2
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
1
|
3
|
1
|
1
|
1
|
(0)
|
2
|
15
|
4
|
(2)
|
(7)
|
(22)
|
(12)
|
(2)
|
1
|
|
| Cash from Operating Activities |
(11)
N/A
|
(10)
+13%
|
(10)
-6%
|
(8)
+21%
|
(9)
-5%
|
(9)
-1%
|
(14)
-63%
|
(19)
-34%
|
(25)
-28%
|
(29)
-17%
|
(28)
+2%
|
(29)
-3%
|
(26)
+9%
|
(25)
+6%
|
(22)
+13%
|
(14)
+35%
|
(10)
+26%
|
12
N/A
|
11
-12%
|
11
+5%
|
10
-14%
|
(10)
N/A
|
(12)
-24%
|
(13)
-9%
|
(16)
-19%
|
(18)
-16%
|
(20)
-9%
|
(21)
-9%
|
(21)
+0%
|
(21)
0%
|
(20)
+8%
|
(18)
+9%
|
(16)
+10%
|
(15)
+5%
|
(16)
-4%
|
(16)
-1%
|
(15)
+4%
|
(16)
-4%
|
(14)
+10%
|
(15)
-5%
|
(14)
+3%
|
(14)
+6%
|
(15)
-7%
|
(14)
+3%
|
(15)
-7%
|
(18)
-21%
|
(21)
-12%
|
(24)
-15%
|
(26)
-9%
|
(25)
+1%
|
(24)
+5%
|
(22)
+9%
|
(22)
-1%
|
(22)
-1%
|
(23)
-1%
|
(25)
-12%
|
(24)
+6%
|
(23)
+3%
|
(23)
0%
|
(22)
+4%
|
(24)
-8%
|
(24)
+2%
|
(24)
0%
|
(23)
+3%
|
(22)
+2%
|
(26)
-16%
|
(26)
-1%
|
(29)
-9%
|
(32)
-12%
|
(33)
-4%
|
(23)
+32%
|
(29)
-27%
|
(30)
-6%
|
(30)
+0%
|
(44)
-45%
|
(32)
+26%
|
(21)
+34%
|
(13)
+36%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(10)
|
(10)
|
(10)
|
(10)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Other Items |
(2)
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
(8)
|
(5)
|
(1)
|
(1)
|
8
|
4
|
0
|
0
|
(7)
|
(21)
|
(22)
|
(22)
|
(10)
|
9
|
7
|
8
|
14
|
(4)
|
5
|
5
|
(5)
|
(13)
|
(15)
|
(16)
|
(20)
|
(21)
|
(20)
|
(20)
|
(13)
|
9
|
8
|
11
|
9
|
13
|
(7)
|
(14)
|
(12)
|
(9)
|
11
|
20
|
20
|
2
|
6
|
6
|
5
|
21
|
9
|
11
|
17
|
(26)
|
(26)
|
(34)
|
(38)
|
3
|
19
|
4
|
4
|
6
|
7
|
26
|
2
|
12
|
(8)
|
(2)
|
29
|
5
|
9
|
3
|
|
| Cash from Investing Activities |
(3)
N/A
|
(1)
+74%
|
(0)
+47%
|
1
N/A
|
1
-17%
|
0
-65%
|
(0)
N/A
|
(1)
-790%
|
(1)
+13%
|
(1)
-22%
|
(9)
-888%
|
(5)
+47%
|
(1)
+72%
|
(1)
+37%
|
8
N/A
|
4
-54%
|
(0)
N/A
|
0
N/A
|
(8)
N/A
|
(21)
-168%
|
(22)
-5%
|
(22)
+0%
|
(11)
+53%
|
9
N/A
|
7
-21%
|
8
+14%
|
13
+70%
|
(4)
N/A
|
5
N/A
|
5
-6%
|
(6)
N/A
|
(13)
-131%
|
(15)
-19%
|
(16)
-8%
|
(20)
-21%
|
(21)
-8%
|
(22)
-4%
|
(23)
-3%
|
(16)
+32%
|
7
N/A
|
6
-4%
|
10
+61%
|
9
-11%
|
9
-3%
|
(11)
N/A
|
(18)
-61%
|
(16)
+9%
|
(9)
+42%
|
11
N/A
|
20
+81%
|
10
-51%
|
(8)
N/A
|
(4)
+45%
|
(4)
-1%
|
5
N/A
|
21
+295%
|
9
-57%
|
11
+26%
|
17
+47%
|
(26)
N/A
|
(26)
-2%
|
(34)
-29%
|
(38)
-13%
|
3
N/A
|
19
+520%
|
4
-78%
|
4
-3%
|
6
+40%
|
7
+19%
|
26
+285%
|
1
-94%
|
11
+696%
|
(8)
N/A
|
(2)
+74%
|
29
N/A
|
5
-85%
|
9
+110%
|
3
-69%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
12
|
9
|
9
|
48
|
44
|
43
|
51
|
0
|
0
|
0
|
0
|
0
|
4
|
13
|
25
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
15
|
13
|
14
|
16
|
15
|
27
|
25
|
24
|
33
|
36
|
39
|
39
|
29
|
4
|
2
|
2
|
2
|
3
|
29
|
38
|
39
|
38
|
13
|
4
|
4
|
17
|
17
|
18
|
20
|
6
|
18
|
17
|
21
|
63
|
66
|
68
|
61
|
19
|
4
|
15
|
14
|
0
|
14
|
4
|
17
|
0
|
23
|
18
|
16
|
27
|
24
|
25
|
|
| Net Issuance of Debt |
1
|
2
|
2
|
11
|
11
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
9
|
9
|
9
|
9
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
5
|
6
|
7
|
8
|
(1)
|
(2)
|
(3)
|
16
|
16
|
4
|
4
|
(16)
|
(16)
|
|
| Other |
0
|
0
|
0
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
13
N/A
|
11
-18%
|
11
-2%
|
65
+499%
|
61
-6%
|
58
-4%
|
60
+3%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
13
+235%
|
25
+91%
|
0
N/A
|
21
N/A
|
12
-43%
|
0
-98%
|
0
-10%
|
(0)
N/A
|
(0)
N/A
|
(0)
-29%
|
14
N/A
|
14
-1%
|
14
-2%
|
15
+13%
|
13
-17%
|
14
+10%
|
16
+10%
|
15
-1%
|
27
+73%
|
25
-5%
|
24
-5%
|
33
+35%
|
36
+12%
|
39
+6%
|
39
+2%
|
29
-25%
|
5
-84%
|
2
-48%
|
2
-28%
|
2
+22%
|
3
+23%
|
29
+1 017%
|
38
+33%
|
39
+1%
|
38
-2%
|
13
-65%
|
4
-71%
|
13
+244%
|
27
+103%
|
26
-2%
|
27
+3%
|
19
-29%
|
5
-76%
|
15
+231%
|
14
-12%
|
18
+32%
|
59
+232%
|
62
+4%
|
65
+4%
|
58
-10%
|
15
-74%
|
0
-99%
|
21
+18 070%
|
20
-4%
|
21
+4%
|
22
+3%
|
3
-88%
|
15
+464%
|
14
-6%
|
38
+169%
|
34
-12%
|
21
-38%
|
31
+50%
|
9
-72%
|
9
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
0
|
2
|
2
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
|
| Net Change in Cash |
(1)
N/A
|
0
N/A
|
0
-90%
|
57
+114 080%
|
53
-8%
|
50
-5%
|
46
-9%
|
(18)
N/A
|
(25)
-34%
|
(29)
-17%
|
(37)
-30%
|
(35)
+7%
|
(24)
+32%
|
(13)
+47%
|
12
N/A
|
14
+19%
|
12
-17%
|
24
+109%
|
2
-93%
|
(11)
N/A
|
(15)
-32%
|
(33)
-122%
|
(22)
+33%
|
10
N/A
|
7
-28%
|
5
-27%
|
9
+75%
|
(13)
N/A
|
(4)
+70%
|
(3)
+23%
|
(10)
-247%
|
(4)
+59%
|
(6)
-39%
|
(8)
-28%
|
(3)
+59%
|
(1)
+65%
|
1
N/A
|
1
-38%
|
(0)
N/A
|
(3)
-1 319%
|
(6)
-59%
|
(1)
+76%
|
(3)
-135%
|
(2)
+23%
|
3
N/A
|
3
-12%
|
3
-3%
|
6
+112%
|
(1)
N/A
|
(2)
-74%
|
(2)
+15%
|
(3)
-100%
|
(1)
+76%
|
0
N/A
|
2
+940%
|
0
-91%
|
1
+228%
|
2
+203%
|
12
+592%
|
11
0%
|
12
+4%
|
8
-37%
|
(4)
N/A
|
(5)
-20%
|
(3)
+24%
|
(1)
+72%
|
(2)
-147%
|
(2)
+1%
|
(4)
-64%
|
(5)
-38%
|
(6)
-18%
|
(3)
+51%
|
(0)
+84%
|
1
N/A
|
6
+457%
|
3
-51%
|
(2)
N/A
|
(1)
+62%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(12)
N/A
|
(11)
+13%
|
(11)
-3%
|
(9)
+21%
|
(9)
-5%
|
(9)
-2%
|
(15)
-62%
|
(20)
-34%
|
(25)
-27%
|
(30)
-17%
|
(29)
+1%
|
(29)
+0%
|
(27)
+9%
|
(25)
+7%
|
(22)
+12%
|
(14)
+35%
|
(11)
+24%
|
12
N/A
|
10
-14%
|
11
+4%
|
9
-13%
|
(10)
N/A
|
(12)
-21%
|
(13)
-9%
|
(16)
-18%
|
(18)
-15%
|
(20)
-8%
|
(21)
-8%
|
(21)
+0%
|
(21)
N/A
|
(20)
+8%
|
(18)
+9%
|
(16)
+10%
|
(15)
+5%
|
(16)
-4%
|
(16)
-1%
|
(17)
-5%
|
(18)
-8%
|
(17)
+8%
|
(18)
-4%
|
(16)
+10%
|
(14)
+11%
|
(15)
-4%
|
(18)
-22%
|
(19)
-5%
|
(22)
-17%
|
(25)
-13%
|
(24)
+3%
|
(26)
-8%
|
(26)
+1%
|
(34)
-33%
|
(32)
+7%
|
(32)
-1%
|
(33)
0%
|
(23)
+30%
|
(25)
-11%
|
(24)
+6%
|
(23)
+3%
|
(23)
+0%
|
(22)
+4%
|
(24)
-8%
|
(24)
+2%
|
(24)
-1%
|
(23)
+3%
|
(23)
+2%
|
(26)
-16%
|
(27)
-1%
|
(29)
-10%
|
(33)
-12%
|
(34)
-4%
|
(23)
+32%
|
(29)
-26%
|
(30)
-5%
|
(30)
+0%
|
(44)
-45%
|
(32)
+26%
|
(21)
+35%
|
(13)
+36%
|
|