Sapiens International Corporation NV
NASDAQ:SPNS
Cash Flow Statement
Cash Flow Statement
Sapiens International Corporation NV
| 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 |
(0)
|
12
|
12
|
12
|
13
|
15
|
16
|
18
|
19
|
20
|
21
|
21
|
22
|
20
|
12
|
4
|
1
|
1
|
6
|
11
|
14
|
14
|
16
|
21
|
23
|
26
|
28
|
31
|
33
|
34
|
37
|
38
|
42
|
47
|
51
|
53
|
53
|
53
|
53
|
57
|
59
|
63
|
66
|
69
|
71
|
72
|
73
|
69
|
65
|
|
| Depreciation & Amortization |
0
|
8
|
8
|
8
|
14
|
9
|
9
|
9
|
15
|
10
|
10
|
10
|
10
|
10
|
11
|
12
|
14
|
16
|
18
|
19
|
19
|
20
|
19
|
19
|
19
|
19
|
20
|
21
|
21
|
23
|
25
|
27
|
28
|
29
|
28
|
26
|
25
|
22
|
22
|
22
|
21
|
21
|
22
|
21
|
21
|
20
|
19
|
21
|
22
|
|
| Change in Deffered Taxes |
1
|
1
|
1
|
2
|
1
|
(1)
|
(0)
|
1
|
(1)
|
2
|
2
|
0
|
2
|
2
|
1
|
(0)
|
(1)
|
(9)
|
(9)
|
(7)
|
(9)
|
(2)
|
(1)
|
(3)
|
(2)
|
(6)
|
(7)
|
(6)
|
(4)
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(0)
|
0
|
1
|
(10)
|
(10)
|
(9)
|
(11)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(7)
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
5
|
6
|
5
|
6
|
6
|
5
|
6
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Cash Taxes Paid |
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Change in Working Capital |
(5)
|
(4)
|
(2)
|
(4)
|
0
|
(2)
|
2
|
1
|
5
|
7
|
(0)
|
7
|
1
|
(7)
|
(12)
|
(4)
|
(9)
|
(1)
|
9
|
(13)
|
(6)
|
(7)
|
(7)
|
5
|
14
|
25
|
19
|
13
|
5
|
(4)
|
(3)
|
7
|
3
|
0
|
3
|
(18)
|
(28)
|
(25)
|
(22)
|
(18)
|
(18)
|
(6)
|
(12)
|
(19)
|
(13)
|
(7)
|
(0)
|
(4)
|
(3)
|
|
| Cash from Operating Activities |
(5)
N/A
|
17
N/A
|
20
+15%
|
20
+2%
|
24
+19%
|
22
-10%
|
27
+27%
|
30
+8%
|
34
+15%
|
40
+19%
|
33
-18%
|
40
+20%
|
36
-9%
|
26
-27%
|
14
-45%
|
14
-2%
|
7
-49%
|
9
+30%
|
26
+178%
|
12
-53%
|
20
+69%
|
28
+36%
|
29
+5%
|
44
+51%
|
56
+28%
|
66
+18%
|
61
-7%
|
61
-1%
|
59
-3%
|
58
-1%
|
64
+10%
|
76
+19%
|
74
-3%
|
81
+9%
|
87
+8%
|
67
-23%
|
57
-15%
|
44
-23%
|
48
+9%
|
56
+17%
|
55
-1%
|
79
+44%
|
76
-5%
|
70
-8%
|
79
+13%
|
82
+4%
|
89
+8%
|
82
-7%
|
80
-3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(15)
|
(17)
|
(17)
|
(16)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(12)
|
(12)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
|
| Other Items |
0
|
(0)
|
0
|
(35)
|
(36)
|
(35)
|
(37)
|
(10)
|
(11)
|
(10)
|
(8)
|
(1)
|
(5)
|
1
|
(58)
|
(59)
|
(57)
|
(65)
|
(24)
|
(24)
|
(21)
|
(19)
|
(1)
|
(1)
|
(2)
|
(25)
|
(23)
|
(24)
|
(36)
|
(117)
|
(117)
|
(105)
|
(112)
|
12
|
(3)
|
(18)
|
16
|
(3)
|
(33)
|
(55)
|
(55)
|
(64)
|
(22)
|
18
|
28
|
23
|
0
|
(52)
|
(67)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(10)
-218%
|
(10)
+2%
|
(44)
-364%
|
(44)
0%
|
(43)
+3%
|
(45)
-5%
|
(17)
+61%
|
(19)
-9%
|
(19)
N/A
|
(17)
+10%
|
(10)
+40%
|
(15)
-47%
|
(10)
+35%
|
(68)
-600%
|
(69)
-1%
|
(65)
+6%
|
(73)
-13%
|
(33)
+55%
|
(31)
+5%
|
(29)
+8%
|
(26)
+10%
|
(9)
+65%
|
(9)
-2%
|
(17)
-92%
|
(42)
-142%
|
(41)
+3%
|
(41)
+0%
|
(45)
-12%
|
(128)
-181%
|
(128)
0%
|
(118)
+8%
|
(126)
-7%
|
0
N/A
|
(15)
N/A
|
(29)
-99%
|
6
N/A
|
(12)
N/A
|
(43)
-243%
|
(64)
-50%
|
(64)
0%
|
(73)
-13%
|
(31)
+58%
|
9
N/A
|
18
+97%
|
13
-26%
|
(10)
N/A
|
(63)
-536%
|
(77)
-22%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
39
|
39
|
39
|
39
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
5
|
114
|
114
|
112
|
110
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
5
|
5
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
39
|
37
|
78
|
78
|
38
|
40
|
(0)
|
(0)
|
(10)
|
(10)
|
(10)
|
(10)
|
10
|
50
|
50
|
50
|
21
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
|
| Cash Paid for Dividends |
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(7)
|
(7)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
(20)
|
(11)
|
0
|
(18)
|
(8)
|
(7)
|
0
|
(21)
|
(20)
|
(20)
|
0
|
(26)
|
(39)
|
(39)
|
0
|
(26)
|
(28)
|
(28)
|
0
|
(30)
|
(30)
|
(32)
|
0
|
(53)
|
(39)
|
|
| Other |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
3
|
(6)
|
(9)
|
0
|
(13)
|
(4)
|
(2)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(4)
|
(4)
|
(5)
|
(2)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(5)
N/A
|
34
N/A
|
39
+16%
|
39
+1%
|
39
0%
|
1
-96%
|
1
-35%
|
(3)
N/A
|
(12)
-377%
|
(14)
-18%
|
(14)
+2%
|
(21)
-51%
|
(13)
+37%
|
(11)
+15%
|
28
N/A
|
37
+29%
|
78
+114%
|
70
-11%
|
30
-57%
|
32
+6%
|
(8)
N/A
|
(9)
-14%
|
(19)
-105%
|
(19)
-1%
|
(30)
-54%
|
(21)
+31%
|
(0)
+98%
|
35
N/A
|
47
+36%
|
157
+232%
|
126
-19%
|
71
-44%
|
68
-5%
|
(40)
N/A
|
(40)
+0%
|
(46)
-15%
|
(57)
-26%
|
(58)
-2%
|
(58)
0%
|
(46)
+21%
|
(43)
+7%
|
(43)
0%
|
(46)
-7%
|
(49)
-6%
|
(54)
-9%
|
(56)
-5%
|
(53)
+6%
|
(74)
-39%
|
(60)
+19%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
1
|
(2)
|
(3)
|
(5)
|
(3)
|
(3)
|
(0)
|
3
|
(0)
|
3
|
0
|
0
|
3
|
2
|
5
|
4
|
0
|
0
|
0
|
1
|
3
|
(0)
|
(2)
|
(4)
|
(4)
|
(2)
|
(1)
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(3)
|
(3)
|
(1)
|
3
|
2
|
3
|
1
|
3
|
6
|
(2)
|
1
|
(4)
|
(7)
|
|
| Net Change in Cash |
(13)
N/A
|
41
N/A
|
49
+20%
|
16
-67%
|
17
+5%
|
(23)
N/A
|
(21)
+8%
|
7
N/A
|
0
-100%
|
7
+34 650%
|
5
-32%
|
8
+74%
|
11
+35%
|
5
-53%
|
(25)
N/A
|
(15)
+39%
|
23
N/A
|
11
-54%
|
27
+152%
|
13
-52%
|
(16)
N/A
|
(7)
+58%
|
2
N/A
|
18
+1 002%
|
9
-50%
|
2
-82%
|
16
+868%
|
51
+213%
|
59
+16%
|
86
+47%
|
63
-27%
|
28
-56%
|
13
-53%
|
38
+189%
|
29
-23%
|
(15)
N/A
|
2
N/A
|
(30)
N/A
|
(55)
-82%
|
(52)
+5%
|
(50)
+4%
|
(34)
+33%
|
0
N/A
|
33
+138 363%
|
49
+48%
|
37
-25%
|
27
-28%
|
(58)
N/A
|
(64)
-10%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
8
N/A
|
10
+31%
|
11
+3%
|
15
+44%
|
14
-7%
|
20
+40%
|
22
+13%
|
26
+16%
|
32
+23%
|
24
-24%
|
30
+25%
|
25
-16%
|
16
-38%
|
5
-71%
|
5
-3%
|
(1)
N/A
|
1
N/A
|
18
+1 555%
|
5
-74%
|
13
+181%
|
21
+63%
|
22
+5%
|
36
+64%
|
41
+16%
|
49
+19%
|
44
-10%
|
45
+1%
|
49
+10%
|
47
-4%
|
53
+12%
|
63
+20%
|
60
-4%
|
69
+14%
|
76
+10%
|
56
-26%
|
46
-17%
|
35
-25%
|
38
+10%
|
46
+21%
|
46
0%
|
70
+52%
|
67
-5%
|
61
-9%
|
69
+14%
|
72
+4%
|
79
+9%
|
72
-9%
|
70
-2%
|
|