Accel Solutions Group Ltd
TASE:ACCL
Cash Flow Statement
Cash Flow Statement
Accel Solutions Group Ltd
| Dec-2018 | Jun-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 |
4
|
(2)
|
2
|
(5)
|
(4)
|
(3)
|
(6)
|
1
|
3
|
4
|
4
|
5
|
4
|
4
|
7
|
7
|
9
|
10
|
10
|
11
|
10
|
9
|
11
|
11
|
7
|
7
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
6
|
8
|
9
|
11
|
11
|
10
|
10
|
10
|
11
|
12
|
14
|
15
|
15
|
|
| Change in Deffered Taxes |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
(1)
|
(1)
|
(3)
|
(5)
|
(3)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
|
| Other Non-Cash Items |
0
|
(2)
|
(0)
|
7
|
9
|
9
|
9
|
2
|
1
|
(0)
|
1
|
0
|
1
|
3
|
2
|
3
|
3
|
2
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
3
|
3
|
4
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
1
|
0
|
1
|
3
|
2
|
2
|
2
|
|
| Change in Working Capital |
(4)
|
(0)
|
1
|
0
|
(5)
|
(2)
|
(7)
|
(12)
|
(14)
|
(18)
|
(8)
|
(14)
|
(8)
|
(12)
|
(18)
|
(25)
|
(21)
|
(9)
|
(17)
|
12
|
19
|
12
|
0
|
(20)
|
(22)
|
(34)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(4)
-652%
|
4
N/A
|
4
-6%
|
1
-66%
|
5
+307%
|
(3)
N/A
|
(7)
-170%
|
(7)
-4%
|
(11)
-49%
|
(0)
+99%
|
(4)
-5 635%
|
2
N/A
|
1
-28%
|
(1)
N/A
|
(6)
-449%
|
(1)
+91%
|
10
N/A
|
(1)
N/A
|
30
N/A
|
38
+26%
|
32
-16%
|
26
-18%
|
6
-77%
|
1
-76%
|
(9)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(8)
|
(8)
|
(10)
|
(9)
|
(4)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(8)
|
(6)
|
|
| Other Items |
(0)
|
5
|
(0)
|
(0)
|
(4)
|
(3)
|
(0)
|
(2)
|
(2)
|
(4)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(6)
|
(5)
|
(5)
|
(6)
|
(22)
|
(25)
|
(26)
|
(31)
|
(64)
|
|
| Cash from Investing Activities |
(1)
N/A
|
5
N/A
|
(1)
N/A
|
(1)
-67%
|
(5)
-293%
|
(5)
-1%
|
(2)
+55%
|
(10)
-335%
|
(10)
0%
|
(14)
-40%
|
(11)
+18%
|
(5)
+59%
|
(7)
-57%
|
(3)
+54%
|
(6)
-67%
|
(5)
+17%
|
(3)
+29%
|
(8)
-151%
|
(9)
-11%
|
(10)
-2%
|
(10)
-2%
|
(27)
-181%
|
(30)
-10%
|
(30)
-2%
|
(39)
-28%
|
(70)
-80%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
6
|
14
|
26
|
27
|
41
|
33
|
22
|
22
|
6
|
5
|
4
|
4
|
0
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
(1)
|
15
|
20
|
25
|
64
|
|
| Net Issuance of Debt |
2
|
(0)
|
(2)
|
(4)
|
(3)
|
(4)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
3
|
2
|
4
|
1
|
(7)
|
(3)
|
(6)
|
(5)
|
24
|
|
| Other |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(3)
|
(1)
|
1
|
(7)
|
0
|
(13)
|
(24)
|
12
|
5
|
18
|
19
|
12
|
|
| Cash from Financing Activities |
2
N/A
|
0
-83%
|
(3)
N/A
|
2
N/A
|
10
+435%
|
22
+113%
|
24
+13%
|
40
+64%
|
31
-22%
|
20
-36%
|
19
-4%
|
2
-91%
|
1
-34%
|
1
+9%
|
(2)
N/A
|
(3)
-56%
|
(3)
-12%
|
(6)
-85%
|
0
N/A
|
(13)
N/A
|
(26)
-99%
|
4
N/A
|
17
+348%
|
31
+89%
|
39
+24%
|
100
+159%
|
|
| 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
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
1
+23%
|
1
-29%
|
4
+445%
|
6
+44%
|
22
+240%
|
20
-10%
|
23
+19%
|
14
-39%
|
(5)
N/A
|
8
N/A
|
(7)
N/A
|
(4)
+39%
|
(1)
+82%
|
(9)
-1 036%
|
(14)
-60%
|
(7)
+48%
|
(5)
+36%
|
(10)
-117%
|
8
N/A
|
3
-65%
|
8
+202%
|
13
+55%
|
7
-46%
|
1
-82%
|
21
+1 621%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(4)
-295%
|
3
N/A
|
3
-23%
|
(0)
N/A
|
3
N/A
|
(4)
N/A
|
(15)
-237%
|
(15)
-4%
|
(21)
-37%
|
(10)
+55%
|
(8)
+15%
|
(4)
+50%
|
(2)
+46%
|
(5)
-146%
|
(10)
-90%
|
(3)
+66%
|
7
N/A
|
(5)
N/A
|
25
N/A
|
34
+35%
|
27
-23%
|
21
-20%
|
1
-94%
|
(6)
N/A
|
(16)
-158%
|
|