Menivim The New REIT Ltd
TASE:MNRT
Cash Flow Statement
Cash Flow Statement
Menivim The New REIT Ltd
| 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 |
4
|
6
|
(3)
|
(1)
|
7
|
2
|
14
|
10
|
12
|
21
|
29
|
38
|
79
|
46
|
54
|
49
|
2
|
45
|
49
|
54
|
159
|
134
|
143
|
160
|
144
|
166
|
181
|
172
|
148
|
151
|
124
|
123
|
123
|
145
|
162
|
177
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
6
|
6
|
18
|
19
|
13
|
22
|
13
|
19
|
20
|
13
|
7
|
(0)
|
(39)
|
4
|
9
|
27
|
86
|
44
|
40
|
35
|
(67)
|
(35)
|
(36)
|
(44)
|
(17)
|
(29)
|
(36)
|
(24)
|
8
|
11
|
45
|
60
|
67
|
49
|
35
|
25
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
3
|
6
|
6
|
9
|
7
|
7
|
9
|
9
|
10
|
10
|
13
|
13
|
18
|
18
|
19
|
19
|
20
|
20
|
20
|
20
|
24
|
22
|
25
|
23
|
34
|
34
|
32
|
32
|
38
|
38
|
38
|
38
|
|
| Change in Working Capital |
1
|
2
|
(3)
|
(2)
|
(2)
|
1
|
0
|
(0)
|
1
|
4
|
4
|
3
|
0
|
(5)
|
(5)
|
(3)
|
(0)
|
3
|
5
|
4
|
2
|
2
|
0
|
12
|
(2)
|
(1)
|
(6)
|
(12)
|
7
|
2
|
5
|
6
|
(3)
|
2
|
(0)
|
(2)
|
|
| Cash from Operating Activities |
11
N/A
|
14
+30%
|
12
-14%
|
16
+27%
|
18
+15%
|
25
+38%
|
27
+9%
|
29
+8%
|
33
+12%
|
38
+17%
|
40
+4%
|
41
+2%
|
41
+1%
|
46
+13%
|
59
+27%
|
74
+25%
|
88
+19%
|
92
+5%
|
95
+3%
|
94
-1%
|
94
+0%
|
100
+7%
|
108
+7%
|
128
+19%
|
124
-3%
|
136
+9%
|
139
+3%
|
137
-2%
|
162
+19%
|
163
+0%
|
174
+7%
|
189
+8%
|
188
-1%
|
196
+5%
|
198
+1%
|
200
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Other Items |
(185)
|
(189)
|
(210)
|
(226)
|
(215)
|
(322)
|
(187)
|
(256)
|
(346)
|
(239)
|
(239)
|
(173)
|
(24)
|
(771)
|
(762)
|
(948)
|
(920)
|
(182)
|
(193)
|
(13)
|
(147)
|
(419)
|
(441)
|
(479)
|
(503)
|
(258)
|
(236)
|
(354)
|
(215)
|
(405)
|
(387)
|
(267)
|
(319)
|
(201)
|
(227)
|
(237)
|
|
| Cash from Investing Activities |
(185)
N/A
|
(189)
-2%
|
(210)
-11%
|
(226)
-8%
|
(215)
+5%
|
(322)
-50%
|
(187)
+42%
|
(256)
-37%
|
(346)
-35%
|
(239)
+31%
|
(239)
0%
|
(173)
+27%
|
(24)
+86%
|
(771)
-3 140%
|
(762)
+1%
|
(948)
-24%
|
(920)
+3%
|
(182)
+80%
|
(193)
-6%
|
(13)
+93%
|
(147)
-1 023%
|
(419)
-185%
|
(441)
-5%
|
(479)
-9%
|
(503)
-5%
|
(258)
+49%
|
(236)
+9%
|
(354)
-50%
|
(215)
+39%
|
(405)
-88%
|
(387)
+4%
|
(267)
+31%
|
(319)
-19%
|
(201)
+37%
|
(227)
-13%
|
(237)
-4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
223
|
223
|
182
|
182
|
60
|
60
|
0
|
48
|
74
|
94
|
186
|
246
|
310
|
506
|
474
|
365
|
363
|
148
|
88
|
88
|
0
|
142
|
142
|
142
|
142
|
(1)
|
(8)
|
(2)
|
(7)
|
7
|
108
|
95
|
114
|
101
|
8
|
29
|
|
| Net Issuance of Debt |
0
|
0
|
(13)
|
0
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(12)
|
(12)
|
(19)
|
(19)
|
(12)
|
(12)
|
(19)
|
(31)
|
(39)
|
(39)
|
(32)
|
(70)
|
(70)
|
(69)
|
(69)
|
(41)
|
(32)
|
(257)
|
(248)
|
(257)
|
(257)
|
(31)
|
(31)
|
(97)
|
(97)
|
(97)
|
(97)
|
|
| Cash Paid for Dividends |
0
|
(4)
|
(5)
|
(5)
|
(5)
|
(11)
|
(11)
|
(19)
|
(19)
|
(8)
|
(18)
|
(21)
|
(21)
|
(33)
|
(23)
|
(32)
|
(32)
|
(20)
|
(50)
|
(57)
|
(57)
|
(57)
|
(76)
|
(67)
|
(86)
|
0
|
(77)
|
(79)
|
(80)
|
(80)
|
(83)
|
(86)
|
(89)
|
(89)
|
(70)
|
(96)
|
|
| Other |
(1)
|
(1)
|
225
|
225
|
223
|
271
|
45
|
42
|
162
|
110
|
109
|
109
|
(10)
|
303
|
299
|
385
|
380
|
68
|
290
|
204
|
323
|
323
|
100
|
203
|
237
|
434
|
431
|
590
|
420
|
405
|
407
|
148
|
141
|
(38)
|
72
|
72
|
|
| Cash from Financing Activities |
221
N/A
|
217
-2%
|
389
+79%
|
402
+3%
|
277
-31%
|
318
+15%
|
33
-90%
|
68
+107%
|
213
+215%
|
184
-14%
|
264
+43%
|
315
+19%
|
260
-17%
|
765
+194%
|
739
-3%
|
699
-5%
|
680
-3%
|
156
-77%
|
289
+85%
|
203
-30%
|
196
-4%
|
338
+73%
|
97
-71%
|
209
+116%
|
253
+21%
|
315
+25%
|
89
-72%
|
261
+194%
|
77
-70%
|
77
0%
|
400
+422%
|
125
-69%
|
70
-44%
|
(123)
N/A
|
(87)
+29%
|
(92)
-5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
47
N/A
|
42
-11%
|
192
+353%
|
192
0%
|
80
-58%
|
21
-74%
|
(128)
N/A
|
(160)
-25%
|
(100)
+37%
|
(17)
+83%
|
64
N/A
|
182
+182%
|
277
+52%
|
39
-86%
|
35
-10%
|
(175)
N/A
|
(153)
+13%
|
66
N/A
|
191
+187%
|
284
+49%
|
143
-50%
|
19
-87%
|
(237)
N/A
|
(143)
+40%
|
(126)
+11%
|
193
N/A
|
(8)
N/A
|
43
N/A
|
25
-43%
|
(165)
N/A
|
188
N/A
|
46
-75%
|
(62)
N/A
|
(127)
-106%
|
(117)
+8%
|
(129)
-10%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
11
N/A
|
14
+30%
|
12
-14%
|
16
+27%
|
18
+15%
|
25
+38%
|
27
+9%
|
29
+8%
|
33
+12%
|
38
+17%
|
40
+4%
|
41
+2%
|
41
+1%
|
46
+13%
|
59
+27%
|
74
+25%
|
88
+19%
|
92
+5%
|
95
+3%
|
94
-1%
|
94
+0%
|
100
+7%
|
108
+7%
|
128
+19%
|
124
-3%
|
136
+9%
|
139
+3%
|
137
-2%
|
162
+19%
|
163
+0%
|
174
+7%
|
189
+8%
|
188
-1%
|
196
+5%
|
198
+1%
|
200
+1%
|
|