Electreon Wireless Ltd
TASE:ELWS
Cash Flow Statement
Cash Flow Statement
Electreon Wireless Ltd
| 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 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-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)
|
(0)
|
(0)
|
(0)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
10
|
19
|
13
|
(13)
|
(31)
|
(45)
|
(50)
|
(78)
|
(84)
|
(85)
|
(68)
|
(5)
|
14
|
(0)
|
(10)
|
(25)
|
(40)
|
(19)
|
(34)
|
(45)
|
(50)
|
(56)
|
(39)
|
(35)
|
(26)
|
(24)
|
(25)
|
(15)
|
(9)
|
(8)
|
(5)
|
(10)
|
(7)
|
(6)
|
(8)
|
(4)
|
(6)
|
(6)
|
(4)
|
(1)
|
(1)
|
(2)
|
(61)
|
(67)
|
(14)
|
(13)
|
(11)
|
(23)
|
(33)
|
(37)
|
(50)
|
(58)
|
(65)
|
(75)
|
(84)
|
(83)
|
(81)
|
(81)
|
(80)
|
(76)
|
(78)
|
(77)
|
(76)
|
(85)
|
(92)
|
(103)
|
(108)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
2
|
0
|
1
|
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
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
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
|
|
| 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
|
6
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
2
|
(32)
|
(36)
|
(34)
|
6
|
23
|
24
|
28
|
50
|
55
|
57
|
41
|
(15)
|
(42)
|
(23)
|
(13)
|
(2)
|
25
|
1
|
16
|
22
|
27
|
37
|
21
|
28
|
16
|
16
|
20
|
11
|
6
|
5
|
2
|
7
|
5
|
3
|
6
|
2
|
4
|
5
|
2
|
0
|
0
|
0
|
62
|
66
|
6
|
5
|
4
|
5
|
7
|
7
|
11
|
18
|
20
|
23
|
22
|
15
|
13
|
10
|
10
|
7
|
6
|
5
|
5
|
11
|
6
|
10
|
11
|
|
| Cash Taxes Paid |
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
|
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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
2
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
14
|
5
|
3
|
1
|
(18)
|
(5)
|
(5)
|
(1)
|
(0)
|
2
|
3
|
(3)
|
4
|
(1)
|
0
|
4
|
(3)
|
(0)
|
(2)
|
5
|
4
|
2
|
3
|
(4)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
(0)
|
(1)
|
(0)
|
7
|
11
|
(0)
|
(2)
|
(16)
|
(18)
|
(18)
|
(19)
|
(19)
|
(21)
|
(11)
|
(13)
|
(1)
|
3
|
2
|
18
|
4
|
(5)
|
(20)
|
(26)
|
(16)
|
(13)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+5%
|
(0)
-106%
|
(1)
-54%
|
(2)
-311%
|
(3)
-44%
|
(4)
-27%
|
(5)
-15%
|
(4)
+17%
|
(7)
-80%
|
(12)
-61%
|
(17)
-43%
|
(9)
+48%
|
(24)
-174%
|
(25)
-2%
|
(26)
-6%
|
(27)
-4%
|
(28)
-4%
|
(25)
+12%
|
(22)
+12%
|
(22)
+3%
|
(22)
-1%
|
(22)
-2%
|
(22)
+2%
|
(22)
-3%
|
(17)
+23%
|
(17)
0%
|
(17)
+0%
|
(15)
+12%
|
(16)
-2%
|
(15)
+1%
|
(15)
+5%
|
(11)
+22%
|
(10)
+9%
|
(8)
+23%
|
(5)
+34%
|
(4)
+19%
|
(3)
+40%
|
(2)
+14%
|
(2)
-2%
|
(2)
+0%
|
(2)
-5%
|
(2)
+2%
|
(2)
+5%
|
(2)
+3%
|
(2)
+5%
|
(2)
+8%
|
(2)
+3%
|
(0)
+86%
|
(0)
+48%
|
(1)
-322%
|
1
N/A
|
(2)
N/A
|
(8)
-228%
|
(0)
+98%
|
6
N/A
|
(17)
N/A
|
(27)
-57%
|
(44)
-64%
|
(55)
-23%
|
(56)
-2%
|
(62)
-11%
|
(68)
-10%
|
(81)
-18%
|
(76)
+5%
|
(79)
-3%
|
(69)
+12%
|
(64)
+7%
|
(63)
+2%
|
(51)
+20%
|
(65)
-27%
|
(72)
-11%
|
(90)
-25%
|
(108)
-20%
|
(105)
+2%
|
(106)
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(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)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
|
| Other Items |
0
|
0
|
(1)
|
(8)
|
(17)
|
(22)
|
(21)
|
(17)
|
(15)
|
(14)
|
(18)
|
(25)
|
(34)
|
(21)
|
(18)
|
(10)
|
(4)
|
(6)
|
(5)
|
(3)
|
(17)
|
(25)
|
(24)
|
(31)
|
(25)
|
(20)
|
(25)
|
(23)
|
(18)
|
(13)
|
(8)
|
(5)
|
(3)
|
(1)
|
3
|
5
|
7
|
6
|
2
|
1
|
(1)
|
(2)
|
0
|
0
|
2
|
2
|
2
|
3
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
138
|
138
|
133
|
113
|
(5)
|
(5)
|
0
|
21
|
1
|
1
|
(6)
|
(6)
|
2
|
2
|
9
|
11
|
|
| Cash from Investing Activities |
0
N/A
|
0
-57%
|
(1)
N/A
|
(8)
-479%
|
(17)
-120%
|
(22)
-31%
|
(22)
+2%
|
(18)
+19%
|
(16)
+10%
|
(14)
+9%
|
(19)
-29%
|
(26)
-39%
|
(35)
-34%
|
(22)
+36%
|
(19)
+13%
|
(12)
+38%
|
(7)
+43%
|
(9)
-35%
|
(8)
+8%
|
(5)
+35%
|
(17)
-220%
|
(25)
-44%
|
(24)
+3%
|
(31)
-27%
|
(25)
+19%
|
(20)
+19%
|
(25)
-26%
|
(23)
+9%
|
(18)
+22%
|
(13)
+30%
|
(8)
+34%
|
(5)
+39%
|
(3)
+37%
|
(1)
+79%
|
3
N/A
|
5
+46%
|
7
+32%
|
6
-2%
|
2
-70%
|
1
-57%
|
(1)
N/A
|
(2)
-29%
|
0
N/A
|
0
-17%
|
2
+682%
|
2
-3%
|
2
+6%
|
3
+43%
|
(0)
N/A
|
0
N/A
|
0
-95%
|
(1)
N/A
|
(2)
-56%
|
(1)
+37%
|
(2)
-23%
|
(2)
+10%
|
(138)
-9 012%
|
(139)
-1%
|
(140)
0%
|
(141)
-1%
|
135
N/A
|
135
+0%
|
130
-4%
|
111
-15%
|
(7)
N/A
|
(8)
-16%
|
(3)
+65%
|
17
N/A
|
(3)
N/A
|
(2)
+32%
|
(9)
-427%
|
(9)
+4%
|
(2)
+82%
|
(1)
+47%
|
7
N/A
|
9
+29%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
17
|
17
|
18
|
18
|
0
|
3
|
9
|
29
|
34
|
33
|
26
|
6
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
22
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
13
|
5
|
5
|
0
|
178
|
179
|
181
|
181
|
10
|
37
|
35
|
35
|
28
|
13
|
20
|
55
|
55
|
63
|
111
|
126
|
129
|
109
|
55
|
21
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
0
|
5
|
10
|
11
|
12
|
10
|
34
|
37
|
38
|
40
|
16
|
17
|
21
|
21
|
20
|
21
|
16
|
11
|
13
|
10
|
11
|
15
|
12
|
13
|
15
|
14
|
12
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
5
|
(0)
|
(0)
|
(0)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
4
|
4
|
(1)
|
11
|
45
|
43
|
44
|
34
|
2
|
3
|
4
|
4
|
3
|
5
|
3
|
8
|
8
|
9
|
1
|
3
|
5
|
3
|
(0)
|
3
|
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)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
-500%
|
17
N/A
|
22
+27%
|
28
+26%
|
29
+2%
|
13
-56%
|
13
+4%
|
45
+245%
|
70
+55%
|
76
+8%
|
77
+1%
|
41
-46%
|
35
-16%
|
67
+94%
|
67
0%
|
66
-1%
|
57
-15%
|
20
-65%
|
14
-30%
|
18
+27%
|
19
+6%
|
18
-4%
|
24
+34%
|
36
+50%
|
32
-10%
|
33
+3%
|
34
+0%
|
14
-59%
|
11
-16%
|
10
-11%
|
5
-49%
|
4
-15%
|
3
-36%
|
1
-69%
|
0
-84%
|
0
+143%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
14
+1 951%
|
14
-4%
|
5
-61%
|
5
-3%
|
0
-96%
|
178
+92 193%
|
179
+0%
|
180
+1%
|
185
+3%
|
9
-95%
|
36
+299%
|
34
-6%
|
29
-15%
|
27
-6%
|
12
-54%
|
19
+52%
|
54
+185%
|
54
0%
|
62
+14%
|
110
+79%
|
124
+13%
|
128
+3%
|
108
-16%
|
54
-50%
|
19
-64%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(0)
|
5
|
3
|
2
|
1
|
(5)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
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
|
1
|
1
|
1
|
2
|
(0)
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
(0)
|
|
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
16
N/A
|
14
-12%
|
9
-38%
|
3
-65%
|
(13)
N/A
|
(9)
+29%
|
25
N/A
|
48
+90%
|
45
-6%
|
33
-27%
|
(2)
N/A
|
(12)
-389%
|
21
N/A
|
27
+32%
|
32
+17%
|
24
-25%
|
(11)
N/A
|
(12)
-17%
|
(21)
-68%
|
(33)
-61%
|
(30)
+10%
|
(29)
+2%
|
(11)
+63%
|
(4)
+63%
|
(9)
-120%
|
(5)
+40%
|
(19)
-262%
|
(16)
+16%
|
(13)
+20%
|
(14)
-9%
|
(10)
+29%
|
(8)
+21%
|
(4)
+55%
|
(0)
+97%
|
3
N/A
|
4
+45%
|
(0)
N/A
|
(1)
-532%
|
(3)
-127%
|
(4)
-25%
|
(2)
+50%
|
(2)
+3%
|
(0)
+92%
|
(0)
+28%
|
0
N/A
|
1
+489%
|
(0)
N/A
|
(0)
+83%
|
0
N/A
|
14
+8 944%
|
9
-34%
|
(4)
N/A
|
3
N/A
|
4
+34%
|
23
+431%
|
13
-44%
|
(4)
N/A
|
(10)
-170%
|
89
N/A
|
111
+24%
|
97
-12%
|
61
-37%
|
(57)
N/A
|
(76)
-33%
|
(55)
+28%
|
4
N/A
|
(14)
N/A
|
8
N/A
|
35
+312%
|
45
+29%
|
37
-18%
|
1
-98%
|
(43)
N/A
|
(78)
-81%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+5%
|
(0)
-106%
|
(1)
-103%
|
(3)
-260%
|
(4)
-43%
|
(5)
-25%
|
(6)
-15%
|
(5)
+17%
|
(8)
-72%
|
(13)
-59%
|
(18)
-44%
|
(9)
+50%
|
(26)
-182%
|
(26)
-2%
|
(28)
-7%
|
(31)
-8%
|
(31)
-3%
|
(28)
+10%
|
(24)
+14%
|
(22)
+9%
|
(22)
-1%
|
(23)
0%
|
(22)
+2%
|
(23)
-4%
|
(18)
+22%
|
(18)
+0%
|
(18)
+0%
|
(15)
+12%
|
(16)
-1%
|
(15)
+1%
|
(15)
+5%
|
(11)
+22%
|
(10)
+9%
|
(8)
+23%
|
(5)
+34%
|
(4)
+19%
|
(3)
+40%
|
(2)
+14%
|
(2)
-2%
|
(2)
0%
|
(2)
-5%
|
(2)
+2%
|
(2)
+5%
|
(2)
+3%
|
(2)
+5%
|
(2)
+8%
|
(2)
+3%
|
(0)
+83%
|
(0)
+39%
|
(1)
-201%
|
(1)
-108%
|
(6)
-380%
|
(9)
-63%
|
(2)
+79%
|
4
N/A
|
(20)
N/A
|
(31)
-52%
|
(49)
-58%
|
(60)
-23%
|
(59)
+2%
|
(65)
-10%
|
(71)
-10%
|
(83)
-16%
|
(79)
+5%
|
(82)
-4%
|
(73)
+12%
|
(68)
+6%
|
(67)
+2%
|
(54)
+20%
|
(68)
-27%
|
(75)
-10%
|
(94)
-25%
|
(111)
-19%
|
(108)
+3%
|
(108)
+0%
|
|