Gilat Satellite Networks Ltd
NASDAQ:GILT
Cash Flow Statement
Cash Flow Statement
Gilat Satellite Networks 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 |
(1)
|
(5)
|
(8)
|
(5)
|
2
|
2
|
2
|
36
|
31
|
30
|
33
|
1
|
(2)
|
(5)
|
(5)
|
(6)
|
(21)
|
(18)
|
(22)
|
(32)
|
(10)
|
(12)
|
(11)
|
(3)
|
(2)
|
(4)
|
(12)
|
(45)
|
(52)
|
(51)
|
(45)
|
(15)
|
(5)
|
(2)
|
7
|
8
|
7
|
10
|
7
|
17
|
18
|
19
|
20
|
18
|
37
|
22
|
14
|
(4)
|
35
|
42
|
46
|
57
|
(3)
|
(0)
|
0
|
2
|
(6)
|
2
|
6
|
14
|
24
|
23
|
20
|
17
|
25
|
14
|
22
|
24
|
|
| Depreciation & Amortization |
13
|
13
|
14
|
14
|
15
|
14
|
13
|
14
|
15
|
18
|
21
|
23
|
20
|
18
|
18
|
18
|
19
|
18
|
17
|
16
|
18
|
17
|
15
|
16
|
16
|
16
|
16
|
16
|
15
|
15
|
14
|
13
|
13
|
13
|
14
|
13
|
13
|
14
|
13
|
13
|
13
|
12
|
12
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
14
|
15
|
14
|
14
|
14
|
16
|
19
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(4)
|
(4)
|
(3)
|
(2)
|
2
|
(15)
|
(15)
|
(16)
|
(16)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
3
|
4
|
(1)
|
0
|
(0)
|
1
|
3
|
2
|
3
|
0
|
2
|
3
|
(4)
|
(6)
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
6
|
7
|
7
|
6
|
5
|
5
|
|
| Other Non-Cash Items |
4
|
4
|
5
|
6
|
(3)
|
(3)
|
(3)
|
(3)
|
(23)
|
(22)
|
(22)
|
(25)
|
1
|
(0)
|
0
|
4
|
35
|
35
|
32
|
40
|
(3)
|
(3)
|
(0)
|
(6)
|
4
|
4
|
4
|
23
|
33
|
33
|
31
|
10
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
3
|
4
|
3
|
1
|
2
|
3
|
4
|
7
|
7
|
6
|
5
|
4
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
12
|
0
|
14
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Change in Working Capital |
(35)
|
(29)
|
(15)
|
(22)
|
(15)
|
(18)
|
1
|
(32)
|
(9)
|
(6)
|
(36)
|
(5)
|
(9)
|
(10)
|
0
|
8
|
(8)
|
(8)
|
(5)
|
(9)
|
8
|
11
|
2
|
(9)
|
(35)
|
(31)
|
(20)
|
(2)
|
(11)
|
(10)
|
(6)
|
(5)
|
(45)
|
(58)
|
(41)
|
(60)
|
(39)
|
(3)
|
(39)
|
(20)
|
3
|
(19)
|
(21)
|
(15)
|
(1)
|
5
|
16
|
10
|
(3)
|
(5)
|
6
|
7
|
7
|
(4)
|
(19)
|
(23)
|
3
|
6
|
9
|
10
|
(9)
|
(11)
|
(17)
|
(13)
|
(15)
|
(17)
|
(10)
|
2
|
|
| Cash from Operating Activities |
(20)
N/A
|
(17)
+14%
|
(4)
+76%
|
(6)
-50%
|
(0)
+97%
|
(4)
-2 406%
|
15
N/A
|
15
+5%
|
13
-16%
|
21
+61%
|
(4)
N/A
|
(5)
-34%
|
9
N/A
|
2
-76%
|
12
+485%
|
20
+72%
|
22
+5%
|
25
+14%
|
21
-15%
|
11
-46%
|
10
-6%
|
10
-6%
|
3
-74%
|
(6)
N/A
|
(16)
-160%
|
(16)
+2%
|
(12)
+27%
|
(8)
+35%
|
(15)
-97%
|
(13)
+11%
|
(6)
+56%
|
4
N/A
|
(37)
N/A
|
(47)
-26%
|
(18)
+61%
|
(37)
-100%
|
(17)
+53%
|
23
N/A
|
(17)
N/A
|
7
N/A
|
32
+348%
|
12
-63%
|
11
-6%
|
19
+68%
|
35
+86%
|
25
-27%
|
27
+7%
|
3
-90%
|
43
+1 458%
|
47
+9%
|
62
+32%
|
74
+19%
|
19
-75%
|
11
-41%
|
(1)
N/A
|
(1)
-54%
|
11
N/A
|
24
+126%
|
30
+22%
|
39
+30%
|
32
-18%
|
30
-6%
|
24
-19%
|
25
+4%
|
32
+25%
|
21
-34%
|
30
+42%
|
43
+47%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(14)
|
(13)
|
(11)
|
(8)
|
(4)
|
(5)
|
(6)
|
(10)
|
(10)
|
(11)
|
(10)
|
(8)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(13)
|
(13)
|
(13)
|
(13)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(5)
|
(4)
|
(5)
|
(4)
|
(8)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
0
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
(13)
|
(13)
|
(14)
|
(15)
|
(12)
|
(11)
|
(9)
|
(7)
|
(6)
|
(7)
|
(7)
|
(8)
|
(11)
|
|
| Other Items |
(12)
|
(9)
|
45
|
28
|
64
|
36
|
53
|
5
|
(98)
|
(75)
|
(96)
|
(97)
|
(2)
|
(5)
|
(7)
|
(5)
|
3
|
11
|
6
|
1
|
(11)
|
(13)
|
(15)
|
(15)
|
(14)
|
10
|
6
|
16
|
16
|
4
|
11
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
(2)
|
5
|
0
|
2
|
6
|
(2)
|
0
|
0
|
(4)
|
0
|
(107)
|
(108)
|
(108)
|
|
| Cash from Investing Activities |
(26)
N/A
|
(22)
+15%
|
34
N/A
|
20
-40%
|
59
+192%
|
31
-48%
|
47
+51%
|
(5)
N/A
|
(108)
-2 263%
|
(86)
+21%
|
(107)
-24%
|
(105)
+1%
|
(8)
+92%
|
(11)
-35%
|
(12)
-11%
|
(9)
+24%
|
(1)
+93%
|
7
N/A
|
2
-68%
|
(3)
N/A
|
(15)
-486%
|
(16)
-9%
|
(28)
-70%
|
(29)
-3%
|
(27)
+7%
|
(3)
+90%
|
2
N/A
|
13
+443%
|
12
-3%
|
(0)
N/A
|
7
N/A
|
(0)
N/A
|
(4)
-1 439%
|
(15)
-254%
|
(17)
-13%
|
(15)
+15%
|
(4)
+75%
|
(5)
-45%
|
(4)
+31%
|
(8)
-122%
|
(11)
-31%
|
(10)
+8%
|
(9)
+6%
|
(9)
+9%
|
(8)
+6%
|
(7)
+13%
|
(6)
+9%
|
(5)
+19%
|
(5)
+7%
|
(5)
-11%
|
(9)
-63%
|
(7)
+18%
|
(11)
-58%
|
(12)
-6%
|
(8)
+35%
|
(15)
-90%
|
(8)
+44%
|
(9)
-10%
|
(12)
-37%
|
(6)
+51%
|
(13)
-110%
|
(10)
+18%
|
(9)
+16%
|
(10)
-17%
|
(7)
+36%
|
(115)
-1 636%
|
(117)
-2%
|
(119)
-2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
4
|
6
|
6
|
20
|
37
|
36
|
36
|
20
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
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
|
65
|
|
| Net Issuance of Debt |
(5)
|
(4)
|
(4)
|
(4)
|
(11)
|
(11)
|
(11)
|
(12)
|
30
|
29
|
29
|
34
|
(1)
|
(5)
|
7
|
5
|
(10)
|
(10)
|
(23)
|
(29)
|
(16)
|
(15)
|
(7)
|
6
|
12
|
(0)
|
(1)
|
(7)
|
(11)
|
(4)
|
(13)
|
(14)
|
(12)
|
(9)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(9)
|
(6)
|
(7)
|
54
|
58
|
55
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(25)
|
(25)
|
0
|
0
|
0
|
(20)
|
(55)
|
(55)
|
(55)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
13
|
13
|
12
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(3)
-33%
|
(4)
-29%
|
(4)
-18%
|
(11)
-151%
|
(11)
N/A
|
(11)
-3%
|
(12)
-2%
|
30
N/A
|
29
-4%
|
29
+1%
|
34
+17%
|
(1)
N/A
|
(5)
-290%
|
7
N/A
|
5
-25%
|
(10)
N/A
|
5
N/A
|
(9)
N/A
|
(15)
-65%
|
(4)
+77%
|
(16)
-359%
|
(7)
+54%
|
6
N/A
|
12
+107%
|
1
-91%
|
2
+109%
|
(1)
N/A
|
(6)
-487%
|
16
N/A
|
24
+50%
|
22
-11%
|
24
+11%
|
11
-53%
|
(4)
N/A
|
(4)
-9%
|
(4)
-2%
|
(4)
+7%
|
(4)
-8%
|
(3)
+31%
|
(2)
+16%
|
(2)
-4%
|
(27)
-1 031%
|
(28)
-4%
|
(29)
-2%
|
(29)
-1%
|
(4)
+85%
|
(4)
+3%
|
(24)
-474%
|
(59)
-145%
|
(59)
N/A
|
(59)
N/A
|
(39)
+34%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(4)
-173%
|
(9)
-106%
|
(6)
+29%
|
(8)
-28%
|
54
N/A
|
57
+7%
|
120
+108%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
(2)
|
(2)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
1
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
0
|
2
|
(1)
|
(1)
|
0
|
1
|
|
| Net Change in Cash |
(49)
N/A
|
(43)
+12%
|
24
N/A
|
9
-61%
|
49
+420%
|
16
-66%
|
50
+207%
|
(1)
N/A
|
(65)
-8 988%
|
(36)
+45%
|
(81)
-125%
|
(76)
+6%
|
(1)
+99%
|
(14)
-1 254%
|
6
N/A
|
17
+157%
|
11
-35%
|
36
+235%
|
13
-63%
|
(7)
N/A
|
(9)
-20%
|
(23)
-168%
|
(32)
-41%
|
(29)
+10%
|
(31)
-5%
|
(18)
+41%
|
(8)
+57%
|
3
N/A
|
(9)
N/A
|
3
N/A
|
25
+801%
|
26
+2%
|
(16)
N/A
|
(50)
-204%
|
(40)
+20%
|
(55)
-38%
|
(25)
+55%
|
13
N/A
|
(25)
N/A
|
(5)
+80%
|
17
N/A
|
(2)
N/A
|
(26)
-1 117%
|
(19)
+27%
|
(2)
+88%
|
(12)
-422%
|
16
N/A
|
(7)
N/A
|
14
N/A
|
(17)
N/A
|
(5)
+68%
|
8
N/A
|
(31)
N/A
|
(0)
+99%
|
(8)
-1 842%
|
(16)
-86%
|
3
N/A
|
15
+444%
|
16
+12%
|
30
+86%
|
18
-42%
|
15
-12%
|
7
-55%
|
10
+50%
|
15
+48%
|
(41)
N/A
|
(29)
+28%
|
44
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(33)
N/A
|
(30)
+10%
|
(15)
+49%
|
(14)
+8%
|
(5)
+67%
|
(9)
-92%
|
8
N/A
|
6
-29%
|
3
-53%
|
10
+253%
|
(14)
N/A
|
(13)
+5%
|
2
N/A
|
(3)
N/A
|
7
N/A
|
17
+130%
|
18
+4%
|
21
+17%
|
17
-17%
|
8
-55%
|
6
-18%
|
6
-3%
|
(10)
N/A
|
(20)
-97%
|
(29)
-46%
|
(29)
+0%
|
(16)
+45%
|
(11)
+30%
|
(19)
-70%
|
(17)
+7%
|
(10)
+43%
|
(0)
+99%
|
(41)
-82 280%
|
(51)
-24%
|
(26)
+50%
|
(42)
-62%
|
(21)
+50%
|
17
N/A
|
(21)
N/A
|
(1)
+95%
|
21
N/A
|
2
-91%
|
2
-6%
|
10
+460%
|
27
+162%
|
25
-5%
|
21
-18%
|
(2)
N/A
|
38
N/A
|
41
+6%
|
56
+36%
|
67
+21%
|
10
-85%
|
2
-85%
|
(10)
N/A
|
(14)
-34%
|
(2)
+86%
|
11
N/A
|
15
+38%
|
27
+78%
|
21
-20%
|
21
+1%
|
18
-18%
|
19
+9%
|
25
+31%
|
14
-46%
|
21
+57%
|
32
+53%
|
|