Isracard Ltd
TASE:ISCD
Cash Flow Statement
Cash Flow Statement
Isracard Ltd
| 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 |
323
|
260
|
343
|
244
|
180
|
218
|
196
|
93
|
157
|
206
|
244
|
343
|
319
|
238
|
199
|
155
|
160
|
195
|
215
|
253
|
262
|
264
|
262
|
265
|
208
|
(11)
|
(52)
|
|
| Depreciation & Amortization |
93
|
99
|
122
|
98
|
98
|
94
|
95
|
171
|
182
|
192
|
201
|
135
|
141
|
142
|
145
|
158
|
156
|
163
|
165
|
160
|
162
|
161
|
161
|
159
|
158
|
163
|
168
|
|
| Change in Deffered Taxes |
(17)
|
(25)
|
(41)
|
(49)
|
(65)
|
(61)
|
(61)
|
(52)
|
(30)
|
(4)
|
21
|
(21)
|
(25)
|
(53)
|
(46)
|
60
|
54
|
65
|
50
|
(9)
|
(1)
|
1
|
(179)
|
(198)
|
(194)
|
(268)
|
(63)
|
|
| Other Non-Cash Items |
62
|
138
|
198
|
238
|
320
|
282
|
279
|
300
|
201
|
125
|
57
|
(14)
|
8
|
30
|
86
|
163
|
223
|
270
|
318
|
322
|
316
|
334
|
316
|
290
|
275
|
261
|
240
|
|
| Cash Taxes Paid |
112
|
135
|
180
|
155
|
146
|
102
|
115
|
109
|
86
|
124
|
113
|
103
|
160
|
180
|
150
|
152
|
118
|
115
|
118
|
19
|
42
|
12
|
0
|
249
|
300
|
313
|
464
|
|
| Cash Interest Paid |
26
|
29
|
41
|
46
|
51
|
58
|
56
|
53
|
52
|
48
|
45
|
41
|
36
|
32
|
30
|
30
|
40
|
58
|
101
|
125
|
163
|
177
|
0
|
190
|
286
|
297
|
354
|
|
| Change in Working Capital |
(1 517)
|
(1 378)
|
(1 874)
|
(1 740)
|
(284)
|
185
|
554
|
499
|
140
|
(773)
|
7 342
|
8 368
|
9 412
|
9 064
|
1 412
|
(322)
|
(131)
|
(595)
|
(1 243)
|
(692)
|
(1 275)
|
(601)
|
311
|
583
|
476
|
(198)
|
55
|
|
| Cash from Operating Activities |
(1 056)
N/A
|
(906)
+14%
|
(1 252)
-38%
|
(1 209)
+3%
|
249
N/A
|
718
+188%
|
1 063
+48%
|
1 011
-5%
|
650
-36%
|
(254)
N/A
|
7 865
N/A
|
8 811
+12%
|
9 855
+12%
|
9 421
-4%
|
1 796
-81%
|
214
-88%
|
462
+116%
|
98
-79%
|
(495)
N/A
|
34
N/A
|
(536)
N/A
|
159
N/A
|
871
+448%
|
1 099
+26%
|
923
-16%
|
(53)
N/A
|
348
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(137)
|
(147)
|
(180)
|
(146)
|
(146)
|
(138)
|
(155)
|
(170)
|
(174)
|
(164)
|
(203)
|
(180)
|
(192)
|
(202)
|
(152)
|
(172)
|
(162)
|
(152)
|
(152)
|
(161)
|
(165)
|
(160)
|
(161)
|
(162)
|
(162)
|
(169)
|
(200)
|
|
| Other Items |
(1 396)
|
(1 320)
|
(1 372)
|
(1 001)
|
(608)
|
(408)
|
(160)
|
208
|
513
|
438
|
189
|
(43)
|
(358)
|
(616)
|
(1 341)
|
(2 304)
|
(3 070)
|
(3 622)
|
(3 055)
|
(1 916)
|
(1 204)
|
(573)
|
(643)
|
(986)
|
(1 319)
|
(1 787)
|
(1 873)
|
|
| Cash from Investing Activities |
(1 533)
N/A
|
(1 467)
+4%
|
(1 552)
-6%
|
(1 147)
+26%
|
(754)
+34%
|
(546)
+28%
|
(315)
+42%
|
38
N/A
|
339
+792%
|
274
-19%
|
(14)
N/A
|
(223)
-1 493%
|
(550)
-147%
|
(818)
-49%
|
(1 493)
-83%
|
(2 476)
-66%
|
(3 232)
-31%
|
(3 774)
-17%
|
(3 207)
+15%
|
(2 077)
+35%
|
(1 369)
+34%
|
(733)
+46%
|
(804)
-10%
|
(1 148)
-43%
|
(1 481)
-29%
|
(1 956)
-32%
|
(2 073)
-6%
|
|
| 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
|
400
|
681
|
0
|
0
|
0
|
462
|
462
|
1 357
|
|
| Net Issuance of Debt |
3 434
|
3 305
|
3 962
|
3 337
|
847
|
(185)
|
(963)
|
(1 047)
|
(1 239)
|
36
|
(3 990)
|
(4 032)
|
(4 039)
|
(4 584)
|
(369)
|
(357)
|
721
|
1 132
|
914
|
737
|
(208)
|
(293)
|
(69)
|
254
|
221
|
1 144
|
1 131
|
|
| Cash Paid for Dividends |
(867)
|
(867)
|
(867)
|
(867)
|
(73)
|
(73)
|
(73)
|
(73)
|
0
|
0
|
(28)
|
(28)
|
(148)
|
(148)
|
(149)
|
(149)
|
(55)
|
(55)
|
(68)
|
(68)
|
(42)
|
(88)
|
(99)
|
(99)
|
(152)
|
(106)
|
(1 299)
|
|
| Cash from Financing Activities |
2 567
N/A
|
2 438
-5%
|
3 095
+27%
|
2 470
-20%
|
774
-69%
|
(258)
N/A
|
(1 036)
-302%
|
(1 120)
-8%
|
(1 239)
-11%
|
36
N/A
|
(4 018)
N/A
|
(4 060)
-1%
|
(4 187)
-3%
|
(4 732)
-13%
|
(518)
+89%
|
(506)
+2%
|
666
N/A
|
1 077
+62%
|
846
-21%
|
1 069
+26%
|
431
-60%
|
19
-96%
|
232
+1 121%
|
155
-33%
|
250
+61%
|
1 500
+500%
|
1 189
-21%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
8
|
(3)
|
(10)
|
(13)
|
(11)
|
(10)
|
(5)
|
(10)
|
(13)
|
(17)
|
(10)
|
(22)
|
(27)
|
(19)
|
(23)
|
(10)
|
2
|
5
|
13
|
22
|
14
|
14
|
1
|
(6)
|
5
|
(16)
|
(15)
|
|
| Net Change in Cash |
(14)
N/A
|
62
N/A
|
281
+353%
|
101
-64%
|
258
+155%
|
(96)
N/A
|
(293)
-205%
|
(81)
+72%
|
(263)
-225%
|
39
N/A
|
3 823
+9 703%
|
4 506
+18%
|
5 091
+13%
|
3 852
-24%
|
(238)
N/A
|
(2 778)
-1 067%
|
(2 102)
+24%
|
(2 594)
-23%
|
(2 843)
-10%
|
(952)
+67%
|
(1 460)
-53%
|
(541)
+63%
|
300
N/A
|
100
-67%
|
(303)
N/A
|
(525)
-73%
|
(551)
-5%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(1 193)
N/A
|
(1 053)
+12%
|
(1 432)
-36%
|
(1 355)
+5%
|
103
N/A
|
580
+463%
|
908
+57%
|
841
-7%
|
476
-43%
|
(418)
N/A
|
7 662
N/A
|
8 631
+13%
|
9 663
+12%
|
9 219
-5%
|
1 644
-82%
|
42
-97%
|
300
+614%
|
(54)
N/A
|
(647)
-1 098%
|
(127)
+80%
|
(701)
-452%
|
(1)
+100%
|
710
N/A
|
937
+32%
|
761
-19%
|
(222)
N/A
|
148
N/A
|
|