SHL Telemedicine Ltd
NASDAQ:SHLT
Cash Flow Statement
Cash Flow Statement
SHL Telemedicine Ltd
| Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | 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 | Dec-2015 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
4
|
5
|
13
|
12
|
13
|
14
|
7
|
1
|
(1)
|
(2)
|
(12)
|
(10)
|
(8)
|
(8)
|
(2)
|
(5)
|
(5)
|
(6)
|
0
|
(8)
|
(9)
|
(11)
|
(16)
|
(7)
|
(2)
|
(3)
|
(3)
|
28
|
22
|
28
|
30
|
2
|
6
|
4
|
5
|
5
|
6
|
6
|
5
|
5
|
4
|
4
|
5
|
4
|
1
|
(1)
|
(3)
|
(7)
|
(6)
|
(5)
|
(6)
|
2
|
3
|
3
|
4
|
1
|
2
|
1
|
(16)
|
2
|
2
|
9
|
10
|
5
|
6
|
2
|
0
|
(10)
|
(14)
|
(4)
|
0
|
(2)
|
(7)
|
(9)
|
(28)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
8
|
0
|
4
|
0
|
9
|
0
|
3
|
0
|
9
|
0
|
2
|
0
|
5
|
0
|
7
|
0
|
5
|
0
|
7
|
0
|
5
|
0
|
8
|
0
|
5
|
0
|
7
|
0
|
4
|
0
|
7
|
0
|
5
|
0
|
8
|
0
|
6
|
10
|
9
|
5
|
2
|
5
|
5
|
4
|
3
|
4
|
4
|
5
|
5
|
5
|
7
|
7
|
7
|
8
|
8
|
8
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(3)
|
0
|
(3)
|
0
|
(3)
|
0
|
2
|
0
|
0
|
0
|
1
|
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
(0)
|
0
|
2
|
0
|
2
|
0
|
3
|
0
|
(7)
|
0
|
(6)
|
0
|
1
|
1
|
2
|
5
|
1
|
2
|
3
|
3
|
1
|
(0)
|
0
|
0
|
11
|
15
|
4
|
(4)
|
(5)
|
(1)
|
1
|
18
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
0
|
4
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
(3)
|
1
|
(3)
|
0
|
7
|
0
|
8
|
0
|
(2)
|
0
|
0
|
1
|
2
|
3
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
7
|
0
|
5
|
9
|
8
|
0
|
5
|
7
|
7
|
0
|
4
|
0
|
6
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
2
|
0
|
1
|
2
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(5)
|
(7)
|
(10)
|
(15)
|
(19)
|
(8)
|
(9)
|
(3)
|
(15)
|
(9)
|
0
|
11
|
(1)
|
13
|
7
|
1
|
4
|
7
|
9
|
1
|
0
|
10
|
9
|
18
|
(1)
|
4
|
5
|
4
|
9
|
(32)
|
(36)
|
(43)
|
(12)
|
(8)
|
(6)
|
(1)
|
(6)
|
(6)
|
(5)
|
(6)
|
(9)
|
(9)
|
(14)
|
(17)
|
(13)
|
(11)
|
(4)
|
1
|
3
|
6
|
1
|
1
|
3
|
(4)
|
(4)
|
(5)
|
(11)
|
(12)
|
(3)
|
9
|
6
|
3
|
(15)
|
(4)
|
8
|
1
|
0
|
(1)
|
(3)
|
(6)
|
(5)
|
(4)
|
(5)
|
(1)
|
1
|
2
|
|
| Cash from Operating Activities |
(4)
N/A
|
(3)
+29%
|
(5)
-67%
|
(2)
+62%
|
(1)
+35%
|
5
N/A
|
5
-10%
|
4
-9%
|
2
-48%
|
(10)
N/A
|
(2)
+79%
|
(1)
+53%
|
1
N/A
|
4
+572%
|
(1)
N/A
|
(0)
+79%
|
1
N/A
|
2
+31%
|
3
+55%
|
1
-49%
|
(0)
N/A
|
1
N/A
|
2
+22%
|
2
+20%
|
2
N/A
|
2
-8%
|
2
+16%
|
1
-47%
|
(2)
N/A
|
(10)
-455%
|
(12)
-23%
|
(13)
-5%
|
(8)
+41%
|
1
N/A
|
4
+218%
|
7
+56%
|
5
-24%
|
6
+8%
|
7
+21%
|
5
-28%
|
3
-39%
|
2
-23%
|
(2)
N/A
|
(5)
-122%
|
(4)
+35%
|
(4)
-25%
|
1
N/A
|
3
+153%
|
2
-53%
|
7
+301%
|
2
-70%
|
2
-5%
|
3
+52%
|
(4)
N/A
|
(4)
-3%
|
(3)
+13%
|
(3)
+6%
|
(1)
+56%
|
5
N/A
|
4
-13%
|
12
+200%
|
12
-1%
|
1
-90%
|
13
+965%
|
18
+40%
|
11
-39%
|
7
-40%
|
5
-28%
|
2
-57%
|
0
-91%
|
3
+1 442%
|
(0)
N/A
|
(5)
-7 234%
|
(1)
+72%
|
1
N/A
|
(0)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(3)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(8)
|
(7)
|
(11)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
|
| Other Items |
(13)
|
(13)
|
(2)
|
(2)
|
1
|
(0)
|
(37)
|
(55)
|
(46)
|
(49)
|
(19)
|
(3)
|
(6)
|
10
|
8
|
1
|
10
|
4
|
1
|
31
|
20
|
15
|
19
|
1
|
1
|
12
|
10
|
9
|
110
|
60
|
74
|
80
|
(18)
|
32
|
18
|
4
|
1
|
(4)
|
(4)
|
2
|
1
|
2
|
1
|
(13)
|
(0)
|
1
|
1
|
15
|
1
|
0
|
(2)
|
(1)
|
1
|
1
|
8
|
6
|
5
|
8
|
2
|
3
|
1
|
0
|
(1)
|
1
|
5
|
4
|
(4)
|
(6)
|
(15)
|
(38)
|
(19)
|
0
|
(9)
|
(4)
|
10
|
10
|
|
| Cash from Investing Activities |
(15)
N/A
|
(15)
-2%
|
(4)
+77%
|
(4)
-6%
|
(2)
+55%
|
(4)
-146%
|
(41)
-882%
|
(59)
-44%
|
(51)
+15%
|
(53)
-6%
|
(24)
+55%
|
(6)
+75%
|
(11)
-80%
|
4
N/A
|
2
-52%
|
(5)
N/A
|
4
N/A
|
(4)
N/A
|
(6)
-64%
|
20
N/A
|
13
-33%
|
8
-41%
|
11
+42%
|
(7)
N/A
|
(6)
+17%
|
6
N/A
|
5
-23%
|
4
-13%
|
104
+2 558%
|
55
-48%
|
68
+23%
|
74
+9%
|
(23)
N/A
|
26
N/A
|
12
-55%
|
(2)
N/A
|
(6)
-175%
|
(11)
-77%
|
(11)
+4%
|
(5)
+54%
|
(4)
+15%
|
(4)
+13%
|
(5)
-27%
|
(18)
-282%
|
(5)
+72%
|
(3)
+38%
|
(3)
+17%
|
11
N/A
|
(3)
N/A
|
(5)
-42%
|
(6)
-39%
|
(5)
+20%
|
(3)
+37%
|
(3)
+16%
|
5
N/A
|
2
-53%
|
1
-67%
|
4
+427%
|
(2)
N/A
|
1
N/A
|
1
+68%
|
(1)
N/A
|
(3)
-117%
|
(1)
+77%
|
4
N/A
|
2
-37%
|
(6)
N/A
|
(8)
-31%
|
(17)
-116%
|
(41)
-148%
|
(25)
+40%
|
(6)
+74%
|
(16)
-148%
|
(9)
+41%
|
5
N/A
|
6
+32%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
79
|
79
|
79
|
41
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
37
|
1
|
2
|
22
|
20
|
0
|
0
|
|
| Net Issuance of Debt |
(10)
|
(12)
|
(10)
|
5
|
15
|
42
|
42
|
40
|
33
|
6
|
(2)
|
(2)
|
(8)
|
(9)
|
(8)
|
(9)
|
(4)
|
(8)
|
(6)
|
(8)
|
(8)
|
(8)
|
(12)
|
(5)
|
(5)
|
(5)
|
(3)
|
(8)
|
(23)
|
(32)
|
(53)
|
(66)
|
(52)
|
(41)
|
(17)
|
(3)
|
(0)
|
1
|
(0)
|
(1)
|
2
|
5
|
8
|
35
|
31
|
27
|
21
|
(7)
|
(4)
|
(5)
|
(0)
|
1
|
(2)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(11)
|
(11)
|
(13)
|
(11)
|
(1)
|
(0)
|
1
|
(4)
|
14
|
15
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| 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
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
69
N/A
|
67
-3%
|
69
+2%
|
46
-33%
|
14
-69%
|
42
+189%
|
42
+0%
|
39
-7%
|
32
-19%
|
5
-85%
|
(4)
N/A
|
(3)
+21%
|
(10)
-195%
|
(11)
-8%
|
(10)
+10%
|
(11)
-14%
|
(7)
+42%
|
(11)
-59%
|
(8)
+23%
|
(11)
-36%
|
(10)
+7%
|
(10)
-3%
|
(15)
-39%
|
(7)
+51%
|
(6)
+10%
|
(11)
-72%
|
(9)
+22%
|
(13)
-55%
|
(28)
-106%
|
(32)
-16%
|
(58)
-80%
|
(70)
-22%
|
(57)
+19%
|
(46)
+19%
|
(17)
+62%
|
(3)
+81%
|
(0)
+89%
|
1
N/A
|
(0)
N/A
|
(0)
-48%
|
2
N/A
|
5
+175%
|
8
+54%
|
28
+228%
|
24
-14%
|
19
-19%
|
13
-31%
|
(8)
N/A
|
(5)
+38%
|
(5)
-5%
|
(1)
+86%
|
1
N/A
|
(2)
N/A
|
(1)
+54%
|
(2)
-158%
|
(4)
-59%
|
(3)
+29%
|
(3)
-25%
|
(2)
+26%
|
(3)
-32%
|
(2)
+26%
|
(11)
-379%
|
(11)
+3%
|
(13)
-19%
|
(21)
-63%
|
(12)
+44%
|
(0)
+98%
|
1
N/A
|
33
+4 512%
|
51
+53%
|
15
-70%
|
(2)
N/A
|
16
N/A
|
14
-14%
|
(5)
N/A
|
(5)
+8%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(2)
|
(1)
|
(4)
|
(5)
|
(6)
|
(7)
|
(5)
|
(4)
|
(0)
|
3
|
0
|
2
|
1
|
(1)
|
3
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
6
|
9
|
8
|
6
|
(1)
|
(3)
|
(2)
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
0
|
(0)
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(2)
|
(0)
|
(1)
|
(0)
|
0
|
|
| Net Change in Cash |
50
N/A
|
48
-5%
|
59
+24%
|
37
-38%
|
7
-82%
|
36
+439%
|
(2)
N/A
|
(21)
-950%
|
(21)
+4%
|
(59)
-188%
|
(28)
+53%
|
(10)
+63%
|
(19)
-79%
|
(1)
+93%
|
(10)
-650%
|
(14)
-43%
|
(1)
+93%
|
(12)
-1 197%
|
(12)
+4%
|
10
N/A
|
2
-78%
|
(2)
N/A
|
(2)
+18%
|
(11)
-508%
|
(9)
+15%
|
(2)
+74%
|
(2)
+31%
|
(9)
-417%
|
75
N/A
|
19
-74%
|
7
-65%
|
(1)
N/A
|
(81)
-9 575%
|
(20)
+75%
|
(4)
+79%
|
(1)
+81%
|
(1)
-74%
|
(4)
-187%
|
(4)
-1%
|
(1)
+87%
|
1
N/A
|
4
+416%
|
2
-61%
|
4
+171%
|
14
+239%
|
10
-30%
|
9
-7%
|
4
-56%
|
(6)
N/A
|
(3)
+49%
|
(4)
-38%
|
(2)
+59%
|
(2)
-2%
|
(7)
-273%
|
(1)
+82%
|
(5)
-290%
|
(5)
-7%
|
(1)
+76%
|
(0)
+91%
|
1
N/A
|
11
+768%
|
(0)
N/A
|
(13)
-6 056%
|
(1)
+90%
|
1
N/A
|
2
+184%
|
0
-70%
|
(2)
N/A
|
19
N/A
|
11
-42%
|
(7)
N/A
|
(10)
-44%
|
(6)
+42%
|
2
N/A
|
0
-79%
|
1
+117%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(5)
+15%
|
(7)
-32%
|
(4)
+42%
|
(4)
-11%
|
1
N/A
|
1
-40%
|
(1)
N/A
|
(2)
-278%
|
(14)
-507%
|
(7)
+49%
|
(4)
+51%
|
(5)
-34%
|
(1)
+73%
|
(7)
-415%
|
(6)
+18%
|
(5)
+11%
|
(6)
-21%
|
(5)
+22%
|
(9)
-101%
|
(7)
+25%
|
(6)
+11%
|
(6)
+6%
|
(5)
+10%
|
(5)
+11%
|
(4)
+16%
|
(3)
+19%
|
(4)
-36%
|
(8)
-75%
|
(15)
-98%
|
(18)
-19%
|
(18)
-2%
|
(13)
+31%
|
(4)
+65%
|
(2)
+55%
|
0
N/A
|
(2)
N/A
|
(1)
+29%
|
0
N/A
|
(2)
N/A
|
(3)
-49%
|
(3)
-15%
|
(8)
-147%
|
(10)
-33%
|
(8)
+21%
|
(9)
-6%
|
(2)
+77%
|
(0)
+81%
|
(3)
-657%
|
2
N/A
|
(3)
N/A
|
(2)
+20%
|
(1)
+44%
|
(7)
-491%
|
(8)
-2%
|
(7)
+2%
|
(7)
+1%
|
(6)
+25%
|
0
N/A
|
1
+846%
|
12
+839%
|
10
-11%
|
(1)
N/A
|
12
N/A
|
16
+43%
|
9
-46%
|
5
-46%
|
3
-39%
|
0
-98%
|
(3)
N/A
|
(3)
+8%
|
(7)
-147%
|
(12)
-70%
|
(7)
+41%
|
(4)
+46%
|
(4)
-7%
|
|