One Software Technologies Ltd
TASE:ONE
Cash Flow Statement
Cash Flow Statement
One Software Technologies Ltd
| 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 |
18
|
22
|
19
|
18
|
13
|
12
|
15
|
17
|
23
|
26
|
28
|
30
|
34
|
35
|
38
|
43
|
46
|
48
|
51
|
52
|
52
|
53
|
53
|
53
|
54
|
52
|
52
|
56
|
60
|
65
|
69
|
68
|
69
|
67
|
67
|
68
|
67
|
68
|
66
|
66
|
67
|
67
|
69
|
68
|
69
|
72
|
78
|
85
|
87
|
88
|
86
|
90
|
101
|
116
|
127
|
134
|
142
|
147
|
157
|
167
|
172
|
179
|
183
|
187
|
191
|
200
|
209
|
221
|
244
|
252
|
265
|
280
|
|
| Depreciation & Amortization |
7
|
6
|
7
|
7
|
6
|
6
|
6
|
6
|
5
|
6
|
6
|
7
|
8
|
9
|
10
|
10
|
11
|
10
|
10
|
12
|
13
|
11
|
12
|
10
|
9
|
9
|
11
|
13
|
16
|
17
|
17
|
17
|
15
|
15
|
16
|
16
|
15
|
16
|
16
|
16
|
17
|
17
|
16
|
16
|
16
|
21
|
27
|
34
|
42
|
47
|
52
|
57
|
61
|
73
|
86
|
99
|
111
|
114
|
112
|
111
|
108
|
106
|
105
|
106
|
109
|
113
|
116
|
118
|
120
|
120
|
122
|
125
|
|
| Change in Deffered Taxes |
(2)
|
(1)
|
2
|
1
|
2
|
3
|
2
|
4
|
2
|
(1)
|
(0)
|
(1)
|
(1)
|
3
|
2
|
3
|
3
|
(1)
|
(3)
|
(4)
|
2
|
8
|
11
|
8
|
4
|
(2)
|
(4)
|
(1)
|
(4)
|
(2)
|
(4)
|
(2)
|
(6)
|
(3)
|
(3)
|
(5)
|
(3)
|
(6)
|
(1)
|
(1)
|
4
|
5
|
(0)
|
0
|
(5)
|
(7)
|
(2)
|
(4)
|
1
|
2
|
1
|
1
|
(3)
|
(4)
|
(6)
|
(4)
|
(6)
|
(6)
|
(4)
|
(6)
|
1
|
0
|
(1)
|
0
|
(11)
|
(15)
|
(15)
|
(16)
|
(3)
|
(0)
|
2
|
8
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
6
|
3
|
3
|
0
|
5
|
3
|
3
|
2
|
1
|
0
|
(1)
|
2
|
(0)
|
3
|
5
|
5
|
2
|
1
|
2
|
2
|
(1)
|
2
|
(2)
|
(1)
|
2
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
3
|
1
|
3
|
3
|
3
|
5
|
5
|
6
|
6
|
5
|
4
|
3
|
1
|
1
|
(4)
|
(4)
|
(5)
|
(4)
|
2
|
1
|
3
|
1
|
0
|
1
|
(2)
|
(2)
|
(1)
|
1
|
(4)
|
(3)
|
(4)
|
(4)
|
(0)
|
(2)
|
(3)
|
(4)
|
(25)
|
(27)
|
(39)
|
(48)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
5
|
5
|
0
|
0
|
5
|
(1)
|
0
|
(2)
|
(7)
|
2
|
1
|
4
|
5
|
3
|
4
|
8
|
10
|
(10)
|
12
|
10
|
9
|
10
|
12
|
12
|
12
|
12
|
11
|
10
|
12
|
12
|
19
|
26
|
24
|
27
|
24
|
21
|
25
|
24
|
21
|
21
|
20
|
21
|
23
|
19
|
18
|
16
|
16
|
19
|
22
|
24
|
31
|
40
|
47
|
36
|
32
|
34
|
30
|
52
|
57
|
59
|
65
|
61
|
78
|
81
|
83
|
0
|
59
|
24
|
53
|
|
| Cash Interest Paid |
0
|
0
|
0
|
4
|
4
|
5
|
6
|
3
|
4
|
3
|
4
|
3
|
4
|
6
|
6
|
8
|
7
|
6
|
7
|
6
|
8
|
7
|
7
|
6
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
4
|
5
|
5
|
6
|
7
|
7
|
8
|
8
|
8
|
9
|
11
|
15
|
17
|
18
|
19
|
18
|
19
|
19
|
19
|
19
|
18
|
16
|
15
|
12
|
0
|
8
|
0
|
11
|
|
| Change in Working Capital |
8
|
(18)
|
(7)
|
(7)
|
(6)
|
3
|
(3)
|
7
|
4
|
10
|
3
|
(1)
|
13
|
(10)
|
(9)
|
2
|
(5)
|
21
|
13
|
2
|
22
|
(9)
|
(5)
|
(6)
|
(1)
|
2
|
8
|
19
|
(2)
|
(2)
|
2
|
(9)
|
6
|
16
|
(3)
|
(12)
|
(6)
|
(14)
|
(3)
|
5
|
(9)
|
0
|
(10)
|
(29)
|
(20)
|
(18)
|
(6)
|
(8)
|
(43)
|
(2)
|
15
|
46
|
89
|
58
|
61
|
47
|
43
|
33
|
(12)
|
16
|
27
|
58
|
88
|
43
|
55
|
59
|
62
|
74
|
47
|
67
|
61
|
50
|
|
| Cash from Operating Activities |
37
N/A
|
12
-69%
|
23
+101%
|
18
-22%
|
20
+8%
|
26
+32%
|
23
-14%
|
36
+58%
|
35
-2%
|
41
+17%
|
36
-12%
|
37
+2%
|
53
+45%
|
40
-25%
|
45
+14%
|
64
+40%
|
58
-9%
|
80
+37%
|
73
-9%
|
64
-12%
|
88
+38%
|
65
-26%
|
69
+5%
|
63
-8%
|
68
+7%
|
62
-9%
|
67
+8%
|
87
+29%
|
68
-21%
|
77
+12%
|
84
+10%
|
73
-13%
|
87
+19%
|
97
+12%
|
80
-18%
|
70
-12%
|
76
+9%
|
70
-8%
|
84
+20%
|
93
+11%
|
85
-9%
|
94
+11%
|
79
-17%
|
58
-26%
|
62
+6%
|
69
+12%
|
93
+34%
|
102
+10%
|
83
-19%
|
132
+58%
|
156
+19%
|
195
+25%
|
252
+29%
|
244
-3%
|
269
+10%
|
277
+3%
|
287
+4%
|
286
0%
|
252
-12%
|
289
+14%
|
304
+5%
|
340
+12%
|
372
+9%
|
332
-11%
|
344
+4%
|
353
+3%
|
368
+4%
|
393
+7%
|
383
-3%
|
412
+8%
|
411
0%
|
414
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(6)
|
(4)
|
(6)
|
(6)
|
(7)
|
(6)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(9)
|
(11)
|
(11)
|
(12)
|
(11)
|
(10)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(18)
|
(18)
|
(17)
|
(18)
|
(14)
|
(16)
|
(18)
|
(17)
|
(16)
|
(16)
|
(19)
|
(18)
|
(19)
|
(18)
|
(17)
|
(18)
|
(17)
|
(17)
|
(12)
|
(12)
|
(12)
|
(13)
|
(15)
|
(15)
|
|
| Other Items |
(26)
|
(28)
|
(34)
|
(38)
|
(34)
|
(21)
|
(7)
|
13
|
13
|
(21)
|
(30)
|
(53)
|
(38)
|
(9)
|
(5)
|
20
|
9
|
(8)
|
(11)
|
(10)
|
(10)
|
3
|
10
|
16
|
15
|
23
|
5
|
(2)
|
(21)
|
(55)
|
(45)
|
(45)
|
(11)
|
15
|
4
|
9
|
8
|
1
|
9
|
5
|
(10)
|
(2)
|
1
|
0
|
(23)
|
(45)
|
(66)
|
(66)
|
(44)
|
(29)
|
(10)
|
(22)
|
(23)
|
(169)
|
(173)
|
(162)
|
(159)
|
(11)
|
(6)
|
(13)
|
(13)
|
(8)
|
(16)
|
(7)
|
(8)
|
(73)
|
2
|
(10)
|
10
|
64
|
(36)
|
(28)
|
|
| Cash from Investing Activities |
(33)
N/A
|
(33)
+0%
|
(40)
-22%
|
(43)
-8%
|
(38)
+11%
|
(23)
+39%
|
(9)
+63%
|
12
N/A
|
11
-8%
|
(23)
N/A
|
(32)
-41%
|
(55)
-72%
|
(45)
+18%
|
(13)
+72%
|
(11)
+11%
|
14
N/A
|
2
-85%
|
(14)
N/A
|
(16)
-15%
|
(15)
+5%
|
(15)
+2%
|
(1)
+94%
|
5
N/A
|
11
+133%
|
12
+1%
|
18
+58%
|
(0)
N/A
|
(10)
-2 408%
|
(29)
-204%
|
(62)
-114%
|
(52)
+17%
|
(51)
+1%
|
(17)
+66%
|
7
N/A
|
(4)
N/A
|
0
N/A
|
1
+177%
|
(9)
N/A
|
(2)
+82%
|
(6)
-277%
|
(22)
-276%
|
(13)
+39%
|
(10)
+28%
|
(11)
-10%
|
(33)
-213%
|
(56)
-68%
|
(78)
-40%
|
(78)
-1%
|
(63)
+20%
|
(47)
+25%
|
(27)
+42%
|
(40)
-48%
|
(38)
+6%
|
(185)
-389%
|
(191)
-3%
|
(179)
+6%
|
(175)
+2%
|
(27)
+84%
|
(25)
+11%
|
(32)
-29%
|
(31)
+1%
|
(26)
+16%
|
(33)
-26%
|
(25)
+25%
|
(25)
-1%
|
(89)
-257%
|
(11)
+88%
|
(22)
-112%
|
(2)
+90%
|
51
N/A
|
(51)
N/A
|
(42)
+17%
|
|
| 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
|
(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
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
14
|
(1)
|
7
|
29
|
21
|
18
|
5
|
(19)
|
(23)
|
32
|
39
|
40
|
27
|
(29)
|
(29)
|
(57)
|
(35)
|
(21)
|
(26)
|
(7)
|
(16)
|
(30)
|
(34)
|
(27)
|
(33)
|
(27)
|
(15)
|
33
|
29
|
32
|
12
|
(34)
|
(42)
|
(41)
|
(23)
|
(34)
|
(26)
|
(13)
|
(11)
|
(4)
|
9
|
(5)
|
(15)
|
1
|
6
|
29
|
26
|
10
|
(4)
|
42
|
(36)
|
(38)
|
(34)
|
(34)
|
19
|
28
|
1
|
(144)
|
(115)
|
(159)
|
(142)
|
(161)
|
(158)
|
(151)
|
(142)
|
(109)
|
(98)
|
(132)
|
(122)
|
(119)
|
(79)
|
(131)
|
|
| Cash Paid for Dividends |
(5)
|
(5)
|
(5)
|
0
|
(4)
|
0
|
(4)
|
(9)
|
(5)
|
(5)
|
(12)
|
(15)
|
(18)
|
(18)
|
(20)
|
(17)
|
(19)
|
(19)
|
(21)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(27)
|
(27)
|
(34)
|
(38)
|
(40)
|
(40)
|
(43)
|
(43)
|
(44)
|
(44)
|
(44)
|
(44)
|
(43)
|
(43)
|
(44)
|
(44)
|
(44)
|
(44)
|
(45)
|
(49)
|
(53)
|
(53)
|
(28)
|
(38)
|
(41)
|
(41)
|
(85)
|
(80)
|
(83)
|
(83)
|
(90)
|
(96)
|
(103)
|
(103)
|
(112)
|
(114)
|
(116)
|
(116)
|
(125)
|
(131)
|
(140)
|
(140)
|
(157)
|
(166)
|
|
| Other |
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(3)
|
(6)
|
(5)
|
(5)
|
(2)
|
(3)
|
(6)
|
(7)
|
(6)
|
(5)
|
(4)
|
(9)
|
(11)
|
(11)
|
(10)
|
(7)
|
(4)
|
(5)
|
(4)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(4)
|
(4)
|
(23)
|
(24)
|
(21)
|
(32)
|
(19)
|
(20)
|
(19)
|
(10)
|
(3)
|
(10)
|
(10)
|
(9)
|
(9)
|
(22)
|
(25)
|
(26)
|
(32)
|
(15)
|
(23)
|
(23)
|
(12)
|
(18)
|
(12)
|
(13)
|
(32)
|
(27)
|
(23)
|
(42)
|
(33)
|
(31)
|
(33)
|
(25)
|
(32)
|
(39)
|
(36)
|
|
| Cash from Financing Activities |
8
N/A
|
(7)
N/A
|
(0)
+96%
|
27
N/A
|
15
-45%
|
12
-17%
|
(1)
N/A
|
(29)
-2 343%
|
(31)
-6%
|
21
N/A
|
21
+1%
|
21
-2%
|
7
-66%
|
(50)
N/A
|
(54)
-9%
|
(81)
-49%
|
(60)
+26%
|
(45)
+25%
|
(51)
-12%
|
(38)
+24%
|
(51)
-33%
|
(66)
-28%
|
(70)
-6%
|
(59)
+15%
|
(63)
-6%
|
(57)
+10%
|
(44)
+22%
|
7
N/A
|
1
-91%
|
4
+551%
|
(26)
N/A
|
(77)
-197%
|
(86)
-13%
|
(85)
+2%
|
(67)
+21%
|
(81)
-20%
|
(74)
+9%
|
(80)
-9%
|
(79)
+2%
|
(69)
+12%
|
(67)
+3%
|
(67)
0%
|
(79)
-17%
|
(63)
+20%
|
(47)
+25%
|
(18)
+62%
|
(28)
-57%
|
(49)
-74%
|
(65)
-32%
|
(20)
+69%
|
(85)
-319%
|
(101)
-19%
|
22
N/A
|
16
-29%
|
43
+174%
|
48
+14%
|
(106)
N/A
|
(239)
-126%
|
(224)
+6%
|
(267)
-20%
|
(259)
+3%
|
(297)
-14%
|
(297)
+0%
|
(287)
+3%
|
(301)
-5%
|
(257)
+14%
|
(257)
+0%
|
(300)
-17%
|
(287)
+4%
|
(290)
-1%
|
(273)
+6%
|
(330)
-21%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
2
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
2
|
(0)
|
2
|
2
|
(0)
|
2
|
(2)
|
(3)
|
|
| Net Change in Cash |
13
N/A
|
(28)
N/A
|
(17)
+42%
|
2
N/A
|
(4)
N/A
|
15
N/A
|
13
-16%
|
18
+45%
|
15
-19%
|
39
+162%
|
25
-34%
|
2
-91%
|
16
+575%
|
(22)
N/A
|
(20)
+8%
|
(2)
+88%
|
0
N/A
|
20
+6 231%
|
7
-67%
|
10
+52%
|
22
+116%
|
(1)
N/A
|
4
N/A
|
15
+267%
|
17
+9%
|
24
+46%
|
23
-5%
|
85
+271%
|
40
-53%
|
19
-53%
|
7
-63%
|
(55)
N/A
|
(16)
+70%
|
19
N/A
|
8
-56%
|
(10)
N/A
|
3
N/A
|
(20)
N/A
|
3
N/A
|
17
+590%
|
(5)
N/A
|
13
N/A
|
(10)
N/A
|
(16)
-64%
|
(18)
-18%
|
(4)
+80%
|
(13)
-257%
|
(25)
-90%
|
(45)
-80%
|
64
N/A
|
43
-33%
|
52
+22%
|
235
+350%
|
75
-68%
|
120
+60%
|
146
+22%
|
6
-96%
|
19
+226%
|
4
-81%
|
(11)
N/A
|
13
N/A
|
17
+25%
|
42
+149%
|
20
-53%
|
20
+3%
|
7
-66%
|
103
+1 397%
|
73
-30%
|
94
+29%
|
174
+86%
|
85
-51%
|
39
-54%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
30
N/A
|
7
-78%
|
18
+162%
|
14
-23%
|
16
+15%
|
24
+50%
|
21
-12%
|
34
+65%
|
33
-4%
|
39
+19%
|
35
-12%
|
35
+1%
|
47
+35%
|
36
-23%
|
40
+10%
|
58
+46%
|
51
-11%
|
74
+44%
|
69
-7%
|
59
-14%
|
84
+41%
|
61
-27%
|
64
+5%
|
59
-8%
|
64
+8%
|
57
-11%
|
61
+7%
|
79
+30%
|
61
-24%
|
69
+15%
|
78
+12%
|
68
-13%
|
80
+19%
|
90
+12%
|
72
-20%
|
62
-14%
|
69
+11%
|
61
-12%
|
73
+21%
|
82
+12%
|
73
-12%
|
83
+14%
|
68
-18%
|
47
-31%
|
52
+9%
|
59
+14%
|
81
+38%
|
90
+11%
|
65
-28%
|
114
+75%
|
139
+22%
|
177
+28%
|
237
+34%
|
229
-4%
|
251
+10%
|
260
+3%
|
271
+4%
|
270
0%
|
233
-13%
|
270
+16%
|
285
+6%
|
322
+13%
|
354
+10%
|
314
-11%
|
327
+4%
|
337
+3%
|
356
+6%
|
381
+7%
|
371
-3%
|
399
+8%
|
396
-1%
|
400
+1%
|
|