Kerur Holdings Ltd
TASE:KRUR
Cash Flow Statement
Cash Flow Statement
Kerur Holdings Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 | 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 |
52
|
53
|
54
|
22
|
20
|
22
|
20
|
28
|
29
|
31
|
36
|
35
|
73
|
78
|
89
|
99
|
40
|
66
|
61
|
62
|
56
|
57
|
59
|
69
|
79
|
83
|
84
|
85
|
94
|
96
|
101
|
94
|
73
|
88
|
84
|
84
|
99
|
84
|
97
|
105
|
107
|
108
|
103
|
103
|
100
|
99
|
97
|
98
|
120
|
126
|
135
|
148
|
132
|
126
|
130
|
129
|
129
|
136
|
121
|
113
|
105
|
89
|
105
|
105
|
118
|
124
|
109
|
118
|
115
|
125
|
135
|
132
|
130
|
115
|
103
|
95
|
84
|
92
|
107
|
108
|
114
|
110
|
107
|
107
|
103
|
109
|
84
|
54
|
|
| Depreciation & Amortization |
43
|
43
|
42
|
41
|
41
|
41
|
41
|
41
|
41
|
38
|
37
|
36
|
35
|
35
|
34
|
33
|
34
|
34
|
35
|
37
|
38
|
40
|
41
|
42
|
41
|
40
|
40
|
40
|
39
|
39
|
39
|
39
|
38
|
39
|
38
|
40
|
41
|
40
|
40
|
39
|
40
|
40
|
40
|
40
|
41
|
41
|
41
|
42
|
41
|
41
|
41
|
41
|
40
|
40
|
39
|
39
|
39
|
39
|
39
|
38
|
38
|
43
|
46
|
50
|
54
|
53
|
54
|
55
|
56
|
58
|
60
|
61
|
62
|
62
|
61
|
62
|
62
|
61
|
60
|
59
|
59
|
59
|
58
|
59
|
57
|
56
|
57
|
56
|
|
| Other Non-Cash Items |
25
|
26
|
25
|
7
|
10
|
10
|
10
|
13
|
13
|
13
|
21
|
21
|
(25)
|
(30)
|
(38)
|
(44)
|
25
|
2
|
6
|
6
|
1
|
3
|
9
|
14
|
18
|
23
|
20
|
26
|
26
|
24
|
24
|
20
|
24
|
3
|
1
|
1
|
(2)
|
16
|
17
|
20
|
23
|
24
|
25
|
23
|
20
|
20
|
21
|
21
|
10
|
10
|
11
|
14
|
26
|
27
|
29
|
29
|
29
|
29
|
24
|
21
|
24
|
25
|
17
|
18
|
10
|
11
|
23
|
27
|
30
|
29
|
25
|
21
|
27
|
22
|
23
|
14
|
10
|
10
|
11
|
18
|
19
|
20
|
17
|
19
|
17
|
18
|
17
|
39
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
17
|
23
|
0
|
23
|
20
|
23
|
31
|
23
|
30
|
28
|
29
|
33
|
28
|
27
|
22
|
26
|
29
|
30
|
33
|
31
|
33
|
38
|
37
|
37
|
36
|
30
|
30
|
29
|
29
|
36
|
39
|
40
|
41
|
40
|
44
|
45
|
44
|
48
|
41
|
18
|
17
|
14
|
13
|
35
|
34
|
46
|
49
|
47
|
47
|
29
|
36
|
38
|
39
|
45
|
36
|
35
|
34
|
29
|
31
|
34
|
37
|
35
|
37
|
28
|
28
|
31
|
31
|
37
|
36
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
6
|
6
|
6
|
8
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
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
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
1
|
2
|
1
|
1
|
|
| Change in Working Capital |
(44)
|
(37)
|
(43)
|
(14)
|
(19)
|
(24)
|
(3)
|
6
|
2
|
(10)
|
(22)
|
(15)
|
(22)
|
(16)
|
(22)
|
(19)
|
6
|
3
|
6
|
3
|
(11)
|
(25)
|
(35)
|
(39)
|
(14)
|
(16)
|
1
|
(15)
|
(41)
|
(12)
|
(44)
|
(35)
|
(21)
|
(36)
|
(29)
|
(38)
|
(35)
|
(25)
|
(15)
|
(26)
|
(23)
|
(18)
|
(43)
|
(46)
|
(40)
|
(52)
|
(38)
|
(18)
|
(49)
|
(20)
|
(29)
|
(53)
|
(51)
|
(62)
|
(59)
|
(36)
|
(60)
|
(22)
|
8
|
6
|
18
|
(6)
|
(32)
|
(38)
|
(45)
|
(29)
|
(26)
|
(31)
|
(19)
|
(30)
|
(28)
|
(35)
|
(29)
|
(95)
|
(104)
|
(85)
|
(62)
|
2
|
23
|
20
|
(7)
|
(28)
|
(52)
|
(55)
|
(37)
|
(50)
|
(30)
|
(31)
|
|
| Cash from Operating Activities |
76
N/A
|
85
+12%
|
78
-8%
|
55
-29%
|
51
-8%
|
49
-4%
|
68
+40%
|
87
+27%
|
85
-2%
|
72
-15%
|
72
+0%
|
77
+6%
|
61
-21%
|
66
+9%
|
63
-5%
|
70
+11%
|
105
+50%
|
104
-1%
|
107
+3%
|
107
-1%
|
84
-22%
|
75
-11%
|
74
-1%
|
84
+14%
|
124
+47%
|
131
+6%
|
145
+10%
|
136
-6%
|
118
-13%
|
147
+24%
|
120
-18%
|
117
-3%
|
114
-2%
|
94
-18%
|
95
+1%
|
87
-8%
|
103
+18%
|
115
+12%
|
139
+21%
|
138
-1%
|
148
+7%
|
154
+4%
|
125
-19%
|
120
-4%
|
122
+1%
|
109
-11%
|
122
+12%
|
143
+17%
|
122
-15%
|
157
+29%
|
158
+0%
|
150
-5%
|
148
-2%
|
130
-12%
|
139
+7%
|
161
+16%
|
137
-15%
|
182
+32%
|
193
+6%
|
179
-7%
|
185
+4%
|
150
-19%
|
135
-10%
|
134
-1%
|
136
+1%
|
159
+17%
|
160
+0%
|
168
+5%
|
183
+9%
|
182
0%
|
192
+5%
|
180
-6%
|
190
+6%
|
104
-45%
|
83
-20%
|
86
+5%
|
93
+8%
|
166
+78%
|
201
+21%
|
204
+1%
|
185
-9%
|
161
-13%
|
130
-19%
|
129
-1%
|
140
+8%
|
133
-5%
|
128
-4%
|
117
-8%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(30)
|
(24)
|
(30)
|
(31)
|
(35)
|
(34)
|
(30)
|
(34)
|
(49)
|
(50)
|
(49)
|
(55)
|
(46)
|
(57)
|
(77)
|
(92)
|
(84)
|
(80)
|
(64)
|
(43)
|
(42)
|
(32)
|
(29)
|
(22)
|
(23)
|
(28)
|
(25)
|
(31)
|
(31)
|
(41)
|
(51)
|
(48)
|
(49)
|
(38)
|
(28)
|
(32)
|
(35)
|
(52)
|
(53)
|
(48)
|
(47)
|
(30)
|
(31)
|
(29)
|
(31)
|
(33)
|
(30)
|
(32)
|
(21)
|
(21)
|
(26)
|
(27)
|
(40)
|
(41)
|
(37)
|
(39)
|
(37)
|
(40)
|
(45)
|
(52)
|
(64)
|
(53)
|
(65)
|
(66)
|
(63)
|
(66)
|
(69)
|
(67)
|
(56)
|
(73)
|
(55)
|
(50)
|
(45)
|
(25)
|
(17)
|
(24)
|
(23)
|
(31)
|
(34)
|
(26)
|
(26)
|
(24)
|
(20)
|
(22)
|
(42)
|
(39)
|
(62)
|
(60)
|
|
| Other Items |
(3)
|
31
|
21
|
22
|
30
|
13
|
(17)
|
(37)
|
(22)
|
(28)
|
2
|
22
|
74
|
66
|
69
|
68
|
7
|
(1)
|
(2)
|
(1)
|
(2)
|
2
|
3
|
3
|
3
|
3
|
1
|
3
|
4
|
4
|
4
|
(18)
|
(35)
|
(28)
|
29
|
17
|
(23)
|
7
|
(52)
|
(23)
|
12
|
(62)
|
(65)
|
(63)
|
(40)
|
104
|
108
|
108
|
111
|
14
|
17
|
87
|
83
|
75
|
72
|
2
|
2
|
2
|
3
|
2
|
16
|
15
|
15
|
16
|
3
|
8
|
8
|
8
|
9
|
(7)
|
(7)
|
13
|
10
|
(6)
|
(13)
|
(1)
|
(2)
|
26
|
37
|
1
|
(54)
|
(55)
|
(2)
|
1
|
58
|
58
|
1
|
2
|
|
| Cash from Investing Activities |
(32)
N/A
|
7
N/A
|
(9)
N/A
|
(10)
-8%
|
(5)
+45%
|
(21)
-304%
|
(47)
-122%
|
(71)
-52%
|
(71)
0%
|
(78)
-9%
|
(47)
+39%
|
(33)
+29%
|
28
N/A
|
9
-66%
|
(9)
N/A
|
(25)
-187%
|
(77)
-211%
|
(81)
-5%
|
(66)
+19%
|
(44)
+34%
|
(43)
+1%
|
(30)
+30%
|
(26)
+16%
|
(19)
+25%
|
(20)
-5%
|
(25)
-25%
|
(25)
+1%
|
(28)
-14%
|
(27)
+3%
|
(37)
-37%
|
(47)
-25%
|
(66)
-41%
|
(84)
-28%
|
(66)
+21%
|
1
N/A
|
(15)
N/A
|
(59)
-294%
|
(45)
+23%
|
(105)
-133%
|
(71)
+33%
|
(35)
+50%
|
(92)
-161%
|
(96)
-4%
|
(93)
+4%
|
(71)
+24%
|
71
N/A
|
78
+9%
|
76
-2%
|
90
+17%
|
(7)
N/A
|
(9)
-34%
|
60
N/A
|
44
-26%
|
34
-23%
|
35
+3%
|
(37)
N/A
|
(35)
+4%
|
(38)
-7%
|
(43)
-13%
|
(50)
-17%
|
(48)
+3%
|
(37)
+22%
|
(49)
-31%
|
(50)
-1%
|
(60)
-20%
|
(58)
+3%
|
(61)
-6%
|
(59)
+5%
|
(48)
+19%
|
(80)
-67%
|
(63)
+22%
|
(37)
+41%
|
(35)
+6%
|
(31)
+12%
|
(31)
+0%
|
(25)
+18%
|
(25)
+0%
|
(5)
+81%
|
3
N/A
|
(24)
N/A
|
(80)
-233%
|
(79)
+1%
|
(22)
+72%
|
(21)
+3%
|
16
N/A
|
20
+20%
|
(61)
N/A
|
(59)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(21)
|
(20)
|
(18)
|
(15)
|
(9)
|
20
|
33
|
53
|
50
|
56
|
18
|
(7)
|
(53)
|
(29)
|
(19)
|
(28)
|
16
|
35
|
51
|
64
|
69
|
(24)
|
(31)
|
(33)
|
(34)
|
(34)
|
(28)
|
(51)
|
(46)
|
(52)
|
(50)
|
(23)
|
(23)
|
(26)
|
(26)
|
(27)
|
(26)
|
0
|
(0)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
25
|
25
|
8
|
(25)
|
(25)
|
(29)
|
(14)
|
(10)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(23)
|
(25)
|
(43)
|
(45)
|
(41)
|
(40)
|
(23)
|
(21)
|
|
| Cash Paid for Dividends |
0
|
(75)
|
(75)
|
(75)
|
(75)
|
(40)
|
(40)
|
(40)
|
(40)
|
(30)
|
(30)
|
(30)
|
(30)
|
(35)
|
(35)
|
(35)
|
(35)
|
(70)
|
(70)
|
(70)
|
(70)
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(40)
|
(40)
|
(40)
|
(20)
|
(20)
|
(20)
|
(20)
|
0
|
0
|
0
|
(20)
|
(20)
|
(20)
|
(60)
|
(40)
|
(40)
|
(90)
|
(75)
|
(75)
|
(75)
|
(25)
|
0
|
0
|
0
|
(35)
|
(35)
|
(35)
|
(35)
|
(40)
|
(40)
|
(40)
|
(140)
|
(100)
|
(100)
|
(100)
|
0
|
(25)
|
(25)
|
(35)
|
(60)
|
(45)
|
(45)
|
(75)
|
(50)
|
(40)
|
(48)
|
(40)
|
(75)
|
(75)
|
(67)
|
|
| Other |
(7)
|
(38)
|
(38)
|
(39)
|
(38)
|
(14)
|
(14)
|
(13)
|
(13)
|
(18)
|
(16)
|
(16)
|
(16)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(4)
|
(4)
|
(4)
|
(19)
|
(16)
|
(16)
|
(16)
|
(24)
|
(24)
|
(43)
|
(43)
|
(38)
|
(38)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(27)
|
(27)
|
(27)
|
(27)
|
(20)
|
(20)
|
(20)
|
(20)
|
(143)
|
(142)
|
(142)
|
(142)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
(8)
|
(8)
|
(8)
|
(19)
|
(11)
|
(12)
|
(12)
|
(18)
|
(18)
|
(18)
|
(18)
|
(46)
|
(46)
|
(46)
|
(46)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(29)
|
(18)
|
(18)
|
(18)
|
(30)
|
(30)
|
(30)
|
(30)
|
|
| Cash from Financing Activities |
(28)
N/A
|
(133)
-372%
|
(131)
+1%
|
(129)
+1%
|
(122)
+5%
|
(34)
+73%
|
(21)
+37%
|
0
N/A
|
(4)
N/A
|
8
N/A
|
(28)
N/A
|
(53)
-86%
|
(99)
-88%
|
(67)
+32%
|
(57)
+16%
|
(65)
-16%
|
(19)
+71%
|
(35)
-82%
|
(23)
+35%
|
(10)
+58%
|
(5)
+49%
|
(44)
-808%
|
(46)
-6%
|
(48)
-4%
|
(50)
-3%
|
(74)
-47%
|
(68)
+8%
|
(109)
-61%
|
(105)
+4%
|
(90)
+14%
|
(88)
+2%
|
(42)
+52%
|
(42)
0%
|
(46)
-9%
|
(47)
-2%
|
(47)
-1%
|
(46)
+2%
|
(67)
-46%
|
(67)
-1%
|
(69)
-2%
|
(70)
-3%
|
(40)
+43%
|
(40)
-1%
|
(40)
N/A
|
(40)
+0%
|
(143)
-257%
|
(142)
+1%
|
(142)
N/A
|
(162)
-14%
|
(35)
+78%
|
(35)
N/A
|
(75)
-114%
|
(55)
+27%
|
(55)
+0%
|
(105)
-91%
|
(65)
+38%
|
(65)
0%
|
(50)
+23%
|
(25)
+50%
|
(33)
-30%
|
(33)
N/A
|
(48)
-46%
|
(61)
-28%
|
(57)
+7%
|
(60)
-6%
|
(66)
-10%
|
(72)
-8%
|
(71)
+0%
|
(72)
0%
|
(200)
-179%
|
(161)
+20%
|
(162)
-1%
|
(162)
0%
|
(29)
+82%
|
(54)
-87%
|
(55)
0%
|
(66)
-20%
|
(90)
-37%
|
(75)
+17%
|
(75)
-1%
|
(127)
-69%
|
(93)
+27%
|
(101)
-8%
|
(111)
-10%
|
(111)
0%
|
(146)
-31%
|
(128)
+12%
|
(119)
+7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
16
N/A
|
(41)
N/A
|
(62)
-51%
|
(83)
-36%
|
(77)
+8%
|
(6)
+92%
|
0
N/A
|
16
+5 133%
|
10
-36%
|
2
-76%
|
(3)
N/A
|
(9)
-174%
|
(11)
-16%
|
9
N/A
|
(2)
N/A
|
(20)
-852%
|
9
N/A
|
(12)
N/A
|
19
N/A
|
53
+186%
|
36
-33%
|
1
-98%
|
2
+250%
|
17
+714%
|
54
+215%
|
33
-39%
|
52
+60%
|
(0)
N/A
|
(13)
-4 333%
|
20
N/A
|
(15)
N/A
|
9
N/A
|
(12)
N/A
|
(18)
-58%
|
49
N/A
|
25
-49%
|
(2)
N/A
|
3
N/A
|
(33)
N/A
|
(2)
+95%
|
42
N/A
|
22
-48%
|
(11)
N/A
|
(13)
-13%
|
11
N/A
|
37
+247%
|
57
+55%
|
77
+35%
|
49
-36%
|
116
+137%
|
114
-1%
|
135
+18%
|
136
+1%
|
109
-20%
|
69
-37%
|
60
-13%
|
37
-38%
|
94
+154%
|
125
+32%
|
96
-23%
|
105
+9%
|
65
-38%
|
25
-61%
|
27
+9%
|
16
-43%
|
34
+122%
|
26
-23%
|
38
+44%
|
64
+67%
|
(98)
N/A
|
(31)
+68%
|
(19)
+38%
|
(7)
+65%
|
44
N/A
|
(2)
N/A
|
7
N/A
|
3
-58%
|
71
+2 377%
|
129
+81%
|
105
-19%
|
(22)
N/A
|
(12)
+47%
|
7
N/A
|
(3)
N/A
|
45
N/A
|
7
-84%
|
(61)
N/A
|
(60)
+2%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
47
N/A
|
61
+30%
|
48
-20%
|
24
-50%
|
15
-37%
|
15
-1%
|
38
+154%
|
53
+38%
|
36
-33%
|
22
-38%
|
23
+5%
|
22
-7%
|
15
-33%
|
9
-36%
|
(14)
N/A
|
(22)
-56%
|
21
N/A
|
24
+11%
|
43
+81%
|
64
+49%
|
42
-35%
|
43
+2%
|
45
+6%
|
62
+38%
|
101
+62%
|
104
+3%
|
119
+15%
|
106
-11%
|
88
-17%
|
106
+21%
|
69
-35%
|
69
+0%
|
66
-5%
|
56
-15%
|
67
+20%
|
55
-18%
|
67
+22%
|
64
-5%
|
86
+35%
|
90
+4%
|
100
+12%
|
124
+24%
|
94
-24%
|
91
-4%
|
91
+0%
|
76
-16%
|
91
+20%
|
111
+22%
|
100
-10%
|
136
+36%
|
132
-3%
|
123
-7%
|
108
-12%
|
89
-17%
|
102
+14%
|
123
+21%
|
101
-18%
|
142
+41%
|
148
+4%
|
126
-14%
|
121
-4%
|
97
-20%
|
71
-27%
|
69
-3%
|
73
+6%
|
93
+28%
|
90
-3%
|
102
+13%
|
127
+25%
|
110
-13%
|
137
+25%
|
130
-5%
|
146
+12%
|
79
-46%
|
65
-18%
|
62
-4%
|
70
+12%
|
135
+92%
|
167
+24%
|
178
+7%
|
159
-11%
|
137
-14%
|
110
-20%
|
107
-3%
|
98
-9%
|
94
-4%
|
66
-30%
|
57
-14%
|
|