Novocure Ltd
NASDAQ:NVCR
Cash Flow Statement
Cash Flow Statement
Novocure Ltd
| 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 |
(81)
|
(86)
|
(94)
|
(102)
|
(112)
|
(124)
|
(135)
|
(143)
|
(132)
|
(114)
|
(95)
|
(73)
|
(62)
|
(64)
|
(59)
|
(59)
|
(64)
|
(55)
|
(41)
|
(27)
|
(7)
|
9
|
12
|
19
|
20
|
12
|
(5)
|
(27)
|
(58)
|
(59)
|
(68)
|
(82)
|
(93)
|
(141)
|
(174)
|
(197)
|
(207)
|
(193)
|
(169)
|
(150)
|
(169)
|
(164)
|
(171)
|
(178)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
14
|
|
| Stock-Based Compensation |
5
|
5
|
7
|
9
|
12
|
16
|
19
|
21
|
22
|
21
|
23
|
26
|
27
|
31
|
34
|
36
|
40
|
41
|
45
|
48
|
52
|
59
|
64
|
70
|
76
|
78
|
87
|
93
|
95
|
101
|
99
|
100
|
107
|
121
|
128
|
128
|
116
|
111
|
110
|
115
|
160
|
156
|
150
|
148
|
|
| Other Non-Cash Items |
5
|
6
|
8
|
9
|
13
|
17
|
25
|
29
|
28
|
27
|
23
|
26
|
28
|
34
|
36
|
37
|
41
|
39
|
43
|
47
|
50
|
57
|
61
|
68
|
79
|
84
|
96
|
103
|
102
|
106
|
105
|
104
|
103
|
112
|
113
|
108
|
93
|
88
|
85
|
88
|
135
|
131
|
127
|
126
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
1
|
3
|
4
|
8
|
9
|
11
|
11
|
9
|
10
|
11
|
17
|
19
|
20
|
20
|
16
|
15
|
11
|
10
|
11
|
12
|
(3)
|
(8)
|
(10)
|
(14)
|
3
|
7
|
6
|
6
|
5
|
6
|
10
|
10
|
14
|
15
|
17
|
22
|
23
|
26
|
32
|
29
|
|
| Cash Interest Paid |
0
|
0
|
0
|
2
|
2
|
2
|
3
|
4
|
7
|
8
|
10
|
10
|
10
|
11
|
12
|
12
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
12
|
9
|
5
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
8
|
10
|
11
|
11
|
|
| Change in Working Capital |
(0)
|
(5)
|
(3)
|
(1)
|
(4)
|
1
|
(3)
|
(11)
|
(9)
|
(22)
|
(15)
|
(4)
|
(7)
|
(1)
|
(11)
|
(9)
|
11
|
17
|
17
|
9
|
(24)
|
(41)
|
(45)
|
(44)
|
(9)
|
9
|
28
|
36
|
29
|
3
|
4
|
16
|
10
|
36
|
30
|
16
|
30
|
6
|
6
|
13
|
(4)
|
(9)
|
(13)
|
4
|
|
| Cash from Operating Activities |
(74)
N/A
|
(83)
-11%
|
(87)
-5%
|
(91)
-5%
|
(100)
-9%
|
(102)
-3%
|
(109)
-6%
|
(120)
-10%
|
(108)
+10%
|
(104)
+4%
|
(80)
+23%
|
(44)
+45%
|
(33)
+25%
|
(23)
+30%
|
(25)
-7%
|
(22)
+13%
|
(2)
+91%
|
11
N/A
|
27
+156%
|
36
+34%
|
27
-27%
|
33
+24%
|
37
+11%
|
53
+44%
|
99
+88%
|
115
+16%
|
128
+12%
|
122
-5%
|
83
-32%
|
61
-26%
|
51
-17%
|
49
-4%
|
31
-37%
|
18
-42%
|
(21)
N/A
|
(62)
-201%
|
(73)
-17%
|
(88)
-20%
|
(67)
+24%
|
(37)
+44%
|
(26)
+30%
|
(30)
-16%
|
(45)
-47%
|
(34)
+23%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(6)
|
(8)
|
(10)
|
(11)
|
(15)
|
(17)
|
(18)
|
(17)
|
(12)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(15)
|
(16)
|
(15)
|
(16)
|
(24)
|
(25)
|
(27)
|
(29)
|
(21)
|
(22)
|
(25)
|
(27)
|
(27)
|
(33)
|
(37)
|
(41)
|
(43)
|
(42)
|
(36)
|
(31)
|
|
| Other Items |
(44)
|
13
|
12
|
12
|
(105)
|
(98)
|
(63)
|
(92)
|
31
|
16
|
16
|
16
|
16
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
(41)
|
(43)
|
(43)
|
106
|
(458)
|
(400)
|
(400)
|
(244)
|
(121)
|
(191)
|
(31)
|
(482)
|
(119)
|
(18)
|
(185)
|
(16)
|
211
|
381
|
25
|
21
|
(97)
|
(351)
|
53
|
109
|
|
| Cash from Investing Activities |
(46)
N/A
|
10
N/A
|
6
-35%
|
4
-38%
|
(115)
N/A
|
(109)
+5%
|
(78)
+29%
|
(110)
-41%
|
13
N/A
|
(2)
N/A
|
4
N/A
|
7
+61%
|
9
+24%
|
(6)
N/A
|
(6)
-4%
|
(6)
+12%
|
(5)
+3%
|
(5)
+16%
|
(6)
-20%
|
(7)
-21%
|
(52)
-671%
|
(54)
-4%
|
(55)
-3%
|
94
N/A
|
(473)
N/A
|
(416)
+12%
|
(415)
+0%
|
(259)
+37%
|
(145)
+44%
|
(216)
-49%
|
(58)
+73%
|
(511)
-781%
|
(140)
+73%
|
(40)
+71%
|
(210)
-421%
|
(42)
+80%
|
184
N/A
|
348
+89%
|
(12)
N/A
|
(20)
-57%
|
(140)
-618%
|
(393)
-180%
|
17
N/A
|
79
+350%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
97
|
97
|
254
|
254
|
161
|
161
|
2
|
2
|
3
|
5
|
5
|
8
|
17
|
19
|
20
|
35
|
44
|
56
|
62
|
49
|
34
|
28
|
32
|
35
|
41
|
34
|
26
|
21
|
15
|
16
|
16
|
18
|
20
|
17
|
16
|
11
|
7
|
6
|
6
|
11
|
10
|
11
|
|
| Net Issuance of Debt |
(0)
|
24
|
23
|
23
|
23
|
(1)
|
(0)
|
73
|
73
|
73
|
73
|
(0)
|
(0)
|
49
|
49
|
49
|
49
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(150)
|
408
|
408
|
408
|
558
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
84
|
84
|
84
|
84
|
0
|
100
|
|
| Other |
0
|
0
|
(0)
|
(2)
|
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
|
|
| Cash from Financing Activities |
2
N/A
|
26
+1 104%
|
119
+361%
|
118
-1%
|
277
+135%
|
253
-9%
|
161
-37%
|
235
+46%
|
75
-68%
|
75
+0%
|
76
+2%
|
5
-93%
|
5
+0%
|
57
+999%
|
66
+16%
|
68
+3%
|
69
+2%
|
35
-50%
|
44
+27%
|
56
+26%
|
62
+11%
|
49
-20%
|
34
-31%
|
(122)
N/A
|
440
N/A
|
444
+1%
|
449
+1%
|
593
+32%
|
26
-96%
|
21
-19%
|
15
-30%
|
16
+8%
|
15
-2%
|
18
+13%
|
20
+16%
|
17
-15%
|
16
-9%
|
11
-32%
|
91
+739%
|
90
-1%
|
90
+1%
|
95
+6%
|
10
-89%
|
111
+964%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
(118)
N/A
|
(47)
+60%
|
38
N/A
|
30
-21%
|
62
+104%
|
42
-33%
|
(26)
N/A
|
6
N/A
|
(19)
N/A
|
(30)
-55%
|
1
N/A
|
(32)
N/A
|
(19)
+39%
|
28
N/A
|
35
+26%
|
41
+17%
|
62
+52%
|
40
-35%
|
66
+62%
|
85
+30%
|
37
-57%
|
29
-22%
|
15
-46%
|
25
+64%
|
67
+165%
|
143
+115%
|
163
+14%
|
455
+179%
|
(37)
N/A
|
(134)
-268%
|
7
N/A
|
(447)
N/A
|
(94)
+79%
|
(5)
+95%
|
(210)
-4 114%
|
(88)
+58%
|
127
N/A
|
271
+114%
|
11
-96%
|
33
+199%
|
(76)
N/A
|
(328)
-329%
|
(16)
+95%
|
155
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(77)
N/A
|
(86)
-12%
|
(93)
-8%
|
(100)
-7%
|
(110)
-11%
|
(114)
-3%
|
(124)
-9%
|
(137)
-11%
|
(125)
+9%
|
(121)
+4%
|
(92)
+24%
|
(53)
+43%
|
(41)
+23%
|
(30)
+26%
|
(32)
-6%
|
(28)
+11%
|
(9)
+70%
|
4
N/A
|
19
+423%
|
27
+41%
|
16
-41%
|
22
+34%
|
24
+13%
|
40
+66%
|
84
+109%
|
99
+18%
|
113
+14%
|
106
-6%
|
59
-45%
|
36
-39%
|
24
-33%
|
20
-18%
|
9
-52%
|
(5)
N/A
|
(46)
-896%
|
(89)
-94%
|
(100)
-13%
|
(121)
-20%
|
(104)
+14%
|
(78)
+25%
|
(69)
+11%
|
(72)
-4%
|
(80)
-11%
|
(65)
+19%
|
|