Netanel Group Ltd
TASE:NTGR
Cash Flow Statement
Cash Flow Statement
Netanel Group Ltd
| 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 |
14
|
(9)
|
3
|
3
|
(5)
|
1
|
(14)
|
(18)
|
7
|
3
|
16
|
19
|
0
|
10
|
(1)
|
4
|
37
|
32
|
36
|
38
|
21
|
22
|
22
|
24
|
27
|
38
|
37
|
28
|
2
|
(6)
|
115
|
120
|
128
|
119
|
(7)
|
(8)
|
(10)
|
(10)
|
0
|
(8)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
|
| Other Non-Cash Items |
14
|
7
|
12
|
11
|
11
|
5
|
3
|
7
|
(16)
|
(8)
|
(2)
|
(7)
|
13
|
8
|
6
|
12
|
6
|
15
|
14
|
15
|
18
|
19
|
21
|
19
|
41
|
45
|
41
|
34
|
25
|
2
|
44
|
52
|
43
|
57
|
18
|
17
|
14
|
14
|
12
|
19
|
|
| Cash Taxes Paid |
6
|
8
|
7
|
5
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
4
|
6
|
10
|
11
|
7
|
6
|
4
|
7
|
8
|
8
|
8
|
3
|
3
|
(2)
|
38
|
38
|
38
|
41
|
0
|
(1)
|
(2)
|
|
| Cash Interest Paid |
7
|
8
|
8
|
7
|
9
|
11
|
11
|
15
|
15
|
14
|
18
|
4
|
19
|
20
|
19
|
33
|
19
|
21
|
22
|
21
|
26
|
23
|
25
|
22
|
19
|
24
|
20
|
20
|
23
|
27
|
31
|
53
|
44
|
52
|
62
|
56
|
80
|
89
|
106
|
100
|
|
| Change in Working Capital |
(23)
|
3
|
(23)
|
(7)
|
(57)
|
(62)
|
(46)
|
(66)
|
(70)
|
(81)
|
(97)
|
(78)
|
(90)
|
(76)
|
(22)
|
(32)
|
(138)
|
(131)
|
(151)
|
(170)
|
(91)
|
(216)
|
(205)
|
(144)
|
(242)
|
(116)
|
(93)
|
(139)
|
(43)
|
(46)
|
(192)
|
(174)
|
(153)
|
(299)
|
(231)
|
(350)
|
(344)
|
(276)
|
(336)
|
(240)
|
|
| Cash from Operating Activities |
6
N/A
|
2
-72%
|
(8)
N/A
|
9
N/A
|
(50)
N/A
|
(55)
-11%
|
(56)
-2%
|
(76)
-36%
|
(77)
-1%
|
(84)
-9%
|
(81)
+4%
|
(65)
+19%
|
(76)
-16%
|
(57)
+25%
|
(15)
+73%
|
(14)
+8%
|
(92)
-559%
|
(83)
+10%
|
(100)
-21%
|
(115)
-16%
|
(51)
+56%
|
(173)
-239%
|
(161)
+7%
|
(99)
+38%
|
(172)
-73%
|
(32)
+81%
|
(14)
+57%
|
(76)
-440%
|
(13)
+82%
|
(48)
-260%
|
(31)
+36%
|
1
N/A
|
20
+3 136%
|
(119)
N/A
|
(215)
-81%
|
(336)
-56%
|
(335)
+0%
|
(267)
+21%
|
(318)
-19%
|
(223)
+30%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(7)
|
(6)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(9)
|
(0)
|
(1)
|
(1)
|
8
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(11)
|
(12)
|
(19)
|
(22)
|
(16)
|
(19)
|
(14)
|
(17)
|
(16)
|
|
| Other Items |
(45)
|
(24)
|
(46)
|
(51)
|
(36)
|
(54)
|
(42)
|
(37)
|
(35)
|
(28)
|
(35)
|
(4)
|
(13)
|
(18)
|
2
|
(23)
|
(42)
|
(27)
|
(43)
|
(32)
|
4
|
(7)
|
(10)
|
(49)
|
(51)
|
(97)
|
(103)
|
(86)
|
(111)
|
(115)
|
(131)
|
(102)
|
(68)
|
(15)
|
24
|
11
|
(13)
|
(16)
|
(13)
|
5
|
|
| Cash from Investing Activities |
(54)
N/A
|
(31)
+42%
|
(52)
-69%
|
(52)
+0%
|
(36)
+32%
|
(54)
-51%
|
(42)
+22%
|
(37)
+10%
|
(35)
+7%
|
(28)
+19%
|
(36)
-27%
|
(13)
+64%
|
(13)
-1%
|
(19)
-44%
|
2
N/A
|
(15)
N/A
|
(42)
-183%
|
(27)
+36%
|
(43)
-59%
|
(32)
+25%
|
4
N/A
|
(8)
N/A
|
(10)
-29%
|
(49)
-397%
|
(52)
-5%
|
(98)
-89%
|
(103)
-6%
|
(86)
+17%
|
(112)
-30%
|
(116)
-4%
|
(135)
-16%
|
(113)
+16%
|
(80)
+30%
|
(34)
+58%
|
2
N/A
|
(5)
N/A
|
(32)
-528%
|
(30)
+7%
|
(30)
+1%
|
(12)
+62%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(9)
|
46
|
52
|
96
|
131
|
91
|
163
|
113
|
98
|
110
|
68
|
42
|
112
|
95
|
7
|
58
|
188
|
170
|
204
|
165
|
(33)
|
141
|
144
|
136
|
206
|
152
|
119
|
241
|
140
|
26
|
117
|
61
|
56
|
224
|
326
|
300
|
366
|
307
|
214
|
184
|
|
| Cash Paid for Dividends |
0
|
(5)
|
(5)
|
(5)
|
(5)
|
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
|
(25)
|
(25)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
19
|
19
|
0
|
15
|
15
|
24
|
60
|
54
|
46
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(9)
N/A
|
41
N/A
|
47
+16%
|
91
+93%
|
126
+38%
|
91
-28%
|
163
+80%
|
113
-31%
|
98
-13%
|
110
+11%
|
68
-38%
|
42
-39%
|
112
+169%
|
95
-15%
|
7
-92%
|
58
+685%
|
188
+223%
|
170
-10%
|
204
+20%
|
165
-19%
|
(33)
N/A
|
141
N/A
|
155
+10%
|
154
-1%
|
226
+46%
|
171
-24%
|
134
-22%
|
256
+91%
|
163
-36%
|
86
-47%
|
171
+98%
|
82
-52%
|
67
-18%
|
199
+195%
|
301
+51%
|
300
0%
|
366
+22%
|
307
-16%
|
214
-30%
|
184
-14%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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 Change in Cash |
(57)
N/A
|
11
N/A
|
(13)
N/A
|
47
N/A
|
41
-14%
|
(18)
N/A
|
65
N/A
|
(0)
N/A
|
(13)
-5 269%
|
(3)
+81%
|
(49)
-1 797%
|
(37)
+25%
|
23
N/A
|
19
-17%
|
(6)
N/A
|
29
N/A
|
54
+83%
|
60
+12%
|
61
+2%
|
17
-72%
|
(80)
N/A
|
(40)
+51%
|
(16)
+60%
|
6
N/A
|
2
-68%
|
41
+2 139%
|
17
-60%
|
94
+468%
|
38
-60%
|
(78)
N/A
|
5
N/A
|
(30)
N/A
|
7
N/A
|
46
+526%
|
88
+90%
|
(41)
N/A
|
(2)
+96%
|
10
N/A
|
(134)
N/A
|
(51)
+62%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(6)
-118%
|
(14)
-136%
|
7
N/A
|
(50)
N/A
|
(55)
-11%
|
(56)
-2%
|
(76)
-36%
|
(77)
-1%
|
(84)
-9%
|
(81)
+3%
|
(74)
+9%
|
(76)
-3%
|
(57)
+24%
|
(16)
+73%
|
(6)
+62%
|
(93)
-1 452%
|
(83)
+11%
|
(100)
-21%
|
(115)
-16%
|
(51)
+56%
|
(173)
-238%
|
(161)
+7%
|
(100)
+38%
|
(173)
-74%
|
(33)
+81%
|
(14)
+56%
|
(76)
-426%
|
(15)
+81%
|
(50)
-240%
|
(34)
+31%
|
(10)
+70%
|
8
N/A
|
(138)
N/A
|
(237)
-71%
|
(352)
-48%
|
(355)
-1%
|
(281)
+21%
|
(335)
-19%
|
(239)
+29%
|
|