Evogene Ltd
NASDAQ:EVGN
Cash Flow Statement
Cash Flow Statement
Evogene Ltd
| 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 |
(5)
|
(5)
|
(8)
|
1
|
(3)
|
(6)
|
1
|
(4)
|
(7)
|
(2)
|
(3)
|
(1)
|
1
|
(0)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(9)
|
(11)
|
(12)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(19)
|
(19)
|
(18)
|
(19)
|
(23)
|
(23)
|
(24)
|
(26)
|
(26)
|
(28)
|
(31)
|
(30)
|
(32)
|
(35)
|
(34)
|
(30)
|
(28)
|
(26)
|
(22)
|
(26)
|
(23)
|
(21)
|
(25)
|
(18)
|
(17)
|
(14)
|
(8)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
|
| Change in Deffered Taxes |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
3
|
3
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
3
|
8
|
1
|
5
|
7
|
(1)
|
4
|
8
|
3
|
4
|
2
|
(2)
|
(1)
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
2
|
2
|
2
|
2
|
4
|
3
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
(1)
|
(1)
|
2
|
3
|
4
|
5
|
4
|
4
|
4
|
2
|
2
|
5
|
4
|
4
|
3
|
2
|
2
|
1
|
2
|
1
|
4
|
(2)
|
(4)
|
(5)
|
(8)
|
|
| Cash Taxes 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
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
17
|
17
|
17
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
(3)
|
(1)
|
2
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
3
|
4
|
3
|
(1)
|
(0)
|
2
|
3
|
4
|
3
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
(1)
|
(0)
|
1
|
(0)
|
(1)
|
0
|
(0)
|
1
|
2
|
0
|
0
|
(2)
|
(1)
|
(0)
|
1
|
0
|
0
|
(1)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
13
N/A
|
16
+18%
|
17
+6%
|
0
-98%
|
1
+197%
|
(1)
N/A
|
(2)
-198%
|
(3)
-12%
|
(3)
-4%
|
(0)
+92%
|
(1)
-143%
|
1
N/A
|
2
+218%
|
(1)
N/A
|
(2)
-130%
|
(1)
+50%
|
(2)
-80%
|
(4)
-113%
|
(1)
+63%
|
(5)
-218%
|
(5)
-13%
|
(6)
-8%
|
(7)
-27%
|
(8)
-8%
|
(9)
-14%
|
(8)
+7%
|
(9)
-9%
|
(10)
-6%
|
(12)
-30%
|
(12)
+4%
|
(11)
+4%
|
(12)
-5%
|
(12)
+2%
|
(15)
-24%
|
(16)
-13%
|
(17)
-2%
|
(16)
+4%
|
(16)
0%
|
(15)
+3%
|
(16)
-2%
|
(15)
+4%
|
(16)
-3%
|
(16)
-3%
|
(16)
+1%
|
(18)
-11%
|
(18)
-1%
|
(17)
+7%
|
(17)
-5%
|
(20)
-13%
|
(19)
+4%
|
(22)
-18%
|
(24)
-6%
|
(25)
-5%
|
(28)
-12%
|
(28)
-2%
|
(30)
-4%
|
(24)
+20%
|
(22)
+6%
|
(21)
+7%
|
(18)
+13%
|
(22)
-20%
|
(20)
+8%
|
(20)
-2%
|
(21)
-3%
|
(20)
+5%
|
(21)
-5%
|
(18)
+15%
|
(16)
+9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
(16)
|
(25)
|
(24)
|
(24)
|
3
|
20
|
(1)
|
0
|
(13)
|
(31)
|
(12)
|
(27)
|
(27)
|
(8)
|
(3)
|
18
|
21
|
12
|
7
|
1
|
(1)
|
(77)
|
(79)
|
(73)
|
(80)
|
5
|
10
|
9
|
19
|
7
|
11
|
7
|
5
|
13
|
16
|
13
|
16
|
18
|
25
|
20
|
18
|
17
|
16
|
17
|
38
|
35
|
25
|
34
|
10
|
(23)
|
(16)
|
(22)
|
(20)
|
22
|
15
|
17
|
14
|
3
|
(7)
|
(3)
|
(4)
|
(9)
|
2
|
1
|
10
|
12
|
8
|
17
|
|
| Cash from Investing Activities |
(17)
N/A
|
(27)
-62%
|
(26)
+1%
|
(26)
+1%
|
1
N/A
|
18
+2 955%
|
(3)
N/A
|
(1)
+69%
|
(15)
-1 493%
|
(33)
-127%
|
(14)
+56%
|
(30)
-109%
|
(31)
-2%
|
(12)
+60%
|
(7)
+42%
|
15
N/A
|
18
+24%
|
10
-47%
|
5
-45%
|
(1)
N/A
|
(3)
-263%
|
(78)
-2 602%
|
(81)
-3%
|
(76)
+6%
|
(84)
-11%
|
1
N/A
|
6
+322%
|
6
0%
|
17
+187%
|
6
-68%
|
9
+61%
|
5
-41%
|
4
-23%
|
13
+215%
|
15
+20%
|
12
-19%
|
15
+23%
|
18
+15%
|
25
+40%
|
19
-22%
|
17
-9%
|
17
-4%
|
16
-6%
|
17
+7%
|
37
+123%
|
34
-8%
|
24
-31%
|
33
+38%
|
9
-71%
|
(24)
N/A
|
(16)
+31%
|
(23)
-40%
|
(21)
+9%
|
21
N/A
|
14
-33%
|
16
+11%
|
13
-16%
|
2
-88%
|
(8)
N/A
|
(4)
+45%
|
(5)
-3%
|
(9)
-103%
|
2
N/A
|
0
-86%
|
10
+3 386%
|
12
+20%
|
7
-36%
|
16
+121%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
13
|
13
|
19
|
10
|
9
|
9
|
0
|
0
|
1
|
14
|
27
|
27
|
26
|
13
|
1
|
1
|
2
|
2
|
1
|
1
|
80
|
80
|
80
|
82
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
10
|
10
|
21
|
48
|
49
|
41
|
30
|
3
|
2
|
0
|
0
|
0
|
10
|
18
|
18
|
18
|
8
|
5
|
6
|
0
|
10
|
5
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
(5)
|
(5)
|
(4)
|
(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
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
|
| Cash from Financing Activities |
9
N/A
|
9
N/A
|
16
+80%
|
11
-33%
|
10
-7%
|
10
-2%
|
1
-94%
|
1
+8%
|
1
+111%
|
14
+918%
|
27
+95%
|
26
-1%
|
26
-3%
|
13
-50%
|
0
-100%
|
0
+300%
|
1
+594%
|
2
+62%
|
1
-28%
|
1
-9%
|
79
+6 687%
|
80
+0%
|
80
+0%
|
82
+2%
|
3
-97%
|
2
-22%
|
2
+1%
|
0
-85%
|
0
-84%
|
0
+300%
|
0
-70%
|
0
+317%
|
1
+164%
|
1
+56%
|
1
+24%
|
1
-7%
|
1
-32%
|
0
-42%
|
0
-70%
|
0
+71%
|
0
+25%
|
0
-30%
|
(0)
N/A
|
9
N/A
|
9
-1%
|
9
+1%
|
10
+4%
|
10
-1%
|
20
+111%
|
48
+135%
|
49
+2%
|
41
-16%
|
30
-26%
|
3
-91%
|
1
-49%
|
10
+596%
|
9
-3%
|
9
+2%
|
20
+114%
|
18
-12%
|
18
+1%
|
18
-3%
|
7
-60%
|
4
-44%
|
5
+19%
|
5
+5%
|
9
+88%
|
(6)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
(0)
|
(0)
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
1
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
6
N/A
|
(3)
N/A
|
6
N/A
|
(15)
N/A
|
12
N/A
|
27
+133%
|
(5)
N/A
|
(3)
+34%
|
(16)
-423%
|
(19)
-20%
|
12
N/A
|
(3)
N/A
|
(4)
-25%
|
(1)
+61%
|
(10)
-614%
|
13
N/A
|
18
+35%
|
8
-56%
|
5
-32%
|
(4)
N/A
|
71
N/A
|
(5)
N/A
|
(8)
-82%
|
(2)
+79%
|
(90)
-5 240%
|
(5)
+95%
|
(1)
+84%
|
(3)
-311%
|
5
N/A
|
(6)
N/A
|
(2)
+60%
|
(6)
-165%
|
(7)
-9%
|
(1)
+90%
|
0
N/A
|
(3)
N/A
|
0
N/A
|
2
+935%
|
9
+334%
|
3
-64%
|
2
-27%
|
1
-48%
|
(1)
N/A
|
11
N/A
|
29
+169%
|
25
-12%
|
17
-33%
|
25
+48%
|
11
-54%
|
7
-42%
|
12
+76%
|
(4)
N/A
|
(14)
-261%
|
(3)
+81%
|
(14)
-425%
|
(6)
+58%
|
(3)
+42%
|
(13)
-288%
|
(9)
+34%
|
(5)
+47%
|
(8)
-81%
|
(12)
-42%
|
(11)
+3%
|
(17)
-47%
|
(5)
+67%
|
(4)
+19%
|
(1)
+75%
|
(6)
-425%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
12
N/A
|
14
+14%
|
14
+0%
|
(3)
N/A
|
(2)
+33%
|
(3)
-76%
|
(4)
-34%
|
(4)
+3%
|
(4)
-8%
|
(2)
+61%
|
(3)
-93%
|
(3)
+17%
|
(2)
+39%
|
(6)
-237%
|
(6)
-10%
|
(5)
+23%
|
(5)
-4%
|
(6)
-23%
|
(3)
+49%
|
(6)
-107%
|
(7)
-10%
|
(7)
-8%
|
(9)
-21%
|
(10)
-15%
|
(12)
-20%
|
(12)
+3%
|
(12)
-3%
|
(12)
+2%
|
(14)
-18%
|
(14)
+5%
|
(13)
+5%
|
(13)
-2%
|
(13)
+5%
|
(15)
-21%
|
(17)
-12%
|
(17)
-1%
|
(17)
+4%
|
(16)
+1%
|
(16)
+3%
|
(16)
-2%
|
(16)
+4%
|
(16)
-3%
|
(16)
-3%
|
(17)
-1%
|
(19)
-12%
|
(19)
-2%
|
(18)
+7%
|
(18)
-3%
|
(20)
-11%
|
(19)
+4%
|
(23)
-18%
|
(24)
-6%
|
(26)
-6%
|
(29)
-13%
|
(29)
-2%
|
(31)
-4%
|
(25)
+19%
|
(23)
+6%
|
(22)
+8%
|
(19)
+13%
|
(22)
-19%
|
(20)
+9%
|
(21)
-1%
|
(21)
-3%
|
(20)
+4%
|
(21)
-5%
|
(18)
+15%
|
(16)
+9%
|
|