Hamama Meir Trading 1996 Ltd
TASE:HMAM
Cash Flow Statement
Cash Flow Statement
Hamama Meir Trading 1996 Ltd
| 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 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
4
|
5
|
13
|
12
|
9
|
10
|
11
|
12
|
13
|
12
|
15
|
14
|
16
|
17
|
14
|
9
|
5
|
(1)
|
(6)
|
(9)
|
(15)
|
(15)
|
(12)
|
(7)
|
(5)
|
(4)
|
(6)
|
(5)
|
(1)
|
(0)
|
(6)
|
(6)
|
(9)
|
(9)
|
(1)
|
(2)
|
(1)
|
4
|
9
|
16
|
15
|
(3)
|
(7)
|
3
|
3
|
4
|
13
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
5
|
4
|
4
|
4
|
5
|
6
|
7
|
7
|
6
|
7
|
7
|
|
| 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
|
|
| Other Non-Cash Items |
6
|
6
|
7
|
5
|
12
|
8
|
8
|
12
|
8
|
9
|
9
|
7
|
11
|
13
|
12
|
10
|
9
|
7
|
5
|
4
|
4
|
4
|
5
|
7
|
9
|
8
|
8
|
6
|
4
|
3
|
6
|
5
|
9
|
9
|
7
|
5
|
4
|
3
|
3
|
2
|
3
|
9
|
9
|
6
|
6
|
4
|
(1)
|
|
| Cash Taxes Paid |
(2)
|
(2)
|
0
|
0
|
1
|
2
|
4
|
3
|
4
|
1
|
2
|
2
|
0
|
5
|
5
|
5
|
5
|
4
|
3
|
2
|
2
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
3
|
4
|
4
|
2
|
8
|
8
|
8
|
8
|
8
|
8
|
6
|
7
|
6
|
8
|
7
|
7
|
8
|
8
|
7
|
8
|
7
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
5
|
4
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
3
|
3
|
2
|
4
|
6
|
5
|
4
|
4
|
3
|
|
| Change in Working Capital |
(18)
|
11
|
(3)
|
4
|
(8)
|
(29)
|
(23)
|
(27)
|
(50)
|
(20)
|
(61)
|
(55)
|
(26)
|
(69)
|
(49)
|
(35)
|
(38)
|
(11)
|
22
|
36
|
50
|
72
|
51
|
16
|
7
|
32
|
28
|
38
|
35
|
3
|
4
|
13
|
21
|
27
|
41
|
18
|
15
|
23
|
4
|
2
|
(30)
|
(41)
|
29
|
32
|
(1)
|
13
|
5
|
|
| Cash from Operating Activities |
(7)
N/A
|
22
N/A
|
17
-24%
|
22
+27%
|
13
-38%
|
(11)
N/A
|
(4)
+64%
|
(3)
+15%
|
(29)
-779%
|
2
N/A
|
(37)
N/A
|
(33)
+10%
|
2
N/A
|
(39)
N/A
|
(22)
+42%
|
(16)
+28%
|
(23)
-43%
|
(5)
+80%
|
22
N/A
|
32
+42%
|
39
+23%
|
62
+57%
|
46
-26%
|
17
-64%
|
12
-26%
|
38
+206%
|
32
-16%
|
40
+27%
|
40
-1%
|
7
-81%
|
5
-31%
|
13
+166%
|
22
+61%
|
30
+36%
|
51
+72%
|
27
-48%
|
22
-16%
|
34
+53%
|
20
-41%
|
24
+19%
|
(6)
N/A
|
(29)
-363%
|
39
N/A
|
48
+23%
|
14
-71%
|
28
+101%
|
24
-14%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+38%
|
(0)
-40%
|
(0)
+69%
|
(0)
-55%
|
(1)
-247%
|
(0)
+17%
|
(1)
-118%
|
(1)
+39%
|
(0)
+42%
|
(1)
-34%
|
0
N/A
|
(0)
N/A
|
(0)
-500%
|
(0)
-13%
|
(1)
-319%
|
(2)
-109%
|
(3)
-33%
|
(4)
-26%
|
(4)
+9%
|
(3)
+30%
|
(3)
-8%
|
(2)
+21%
|
(2)
+15%
|
(1)
+23%
|
(0)
+80%
|
(0)
+82%
|
0
N/A
|
0
+35%
|
0
-63%
|
0
+85%
|
0
+197%
|
(0)
N/A
|
(0)
+36%
|
(0)
+27%
|
(0)
+21%
|
(0)
-524%
|
(1)
-92%
|
(0)
+92%
|
0
N/A
|
(0)
N/A
|
(1)
-24%
|
0
N/A
|
0
N/A
|
0
+65%
|
0
-33%
|
0
+34%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
|
| Net Issuance of Debt |
9
|
(21)
|
(18)
|
(22)
|
(10)
|
15
|
8
|
8
|
31
|
(2)
|
37
|
33
|
(2)
|
39
|
26
|
21
|
28
|
13
|
(15)
|
(25)
|
(33)
|
(57)
|
(43)
|
(12)
|
(9)
|
(38)
|
(30)
|
(41)
|
(42)
|
(8)
|
(7)
|
(15)
|
(23)
|
(27)
|
(38)
|
(25)
|
(21)
|
(24)
|
(29)
|
(25)
|
5
|
22
|
(38)
|
(44)
|
(12)
|
(29)
|
(22)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
7
N/A
|
(22)
N/A
|
(18)
+21%
|
(22)
-24%
|
(13)
+41%
|
12
N/A
|
5
-54%
|
5
-16%
|
31
+581%
|
(2)
N/A
|
37
N/A
|
33
-10%
|
(1)
N/A
|
39
N/A
|
23
-42%
|
18
-21%
|
25
+41%
|
10
-58%
|
(18)
N/A
|
(28)
-59%
|
(36)
-26%
|
(60)
-67%
|
(43)
+28%
|
(12)
+71%
|
(9)
+28%
|
(38)
-329%
|
(30)
+21%
|
(41)
-37%
|
(42)
-1%
|
(8)
+81%
|
(7)
+5%
|
(15)
-101%
|
(23)
-54%
|
(27)
-17%
|
(38)
-40%
|
(25)
+35%
|
(21)
+16%
|
(24)
-17%
|
(29)
-20%
|
(25)
+16%
|
3
N/A
|
20
+612%
|
(38)
N/A
|
(44)
-16%
|
(12)
+73%
|
(29)
-146%
|
(22)
+25%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
+73%
|
(1)
-1 157%
|
(0)
+55%
|
0
N/A
|
0
+23%
|
1
+147%
|
0
-91%
|
1
+563%
|
0
-62%
|
(0)
N/A
|
0
N/A
|
0
+75%
|
(0)
N/A
|
(0)
+63%
|
1
N/A
|
(0)
N/A
|
3
N/A
|
1
-73%
|
0
-96%
|
1
+3 147%
|
(1)
N/A
|
0
N/A
|
2
+407%
|
2
-16%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-68%
|
(1)
+75%
|
(2)
-348%
|
(1)
+40%
|
(1)
-3%
|
2
N/A
|
13
+425%
|
2
-85%
|
1
-25%
|
9
+553%
|
(9)
N/A
|
(0)
+99%
|
(4)
-7 994%
|
(9)
-139%
|
1
N/A
|
4
+259%
|
2
-51%
|
(1)
N/A
|
2
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
22
N/A
|
16
-24%
|
21
+28%
|
13
-37%
|
(11)
N/A
|
(4)
+62%
|
(4)
+11%
|
(30)
-700%
|
2
N/A
|
(38)
N/A
|
(34)
+10%
|
1
N/A
|
(40)
N/A
|
(24)
+40%
|
(18)
+24%
|
(26)
-45%
|
(9)
+67%
|
18
N/A
|
28
+55%
|
36
+30%
|
59
+62%
|
43
-26%
|
15
-66%
|
11
-26%
|
37
+246%
|
31
-16%
|
40
+27%
|
39
-1%
|
7
-82%
|
5
-32%
|
13
+179%
|
21
+62%
|
29
+37%
|
51
+73%
|
27
-48%
|
22
-17%
|
34
+55%
|
21
-40%
|
24
+18%
|
(7)
N/A
|
(29)
-330%
|
39
N/A
|
48
+23%
|
14
-72%
|
27
+101%
|
23
-15%
|
|