Solegreen Ltd
TASE:SLGN
Cash Flow Statement
Cash Flow Statement
Solegreen Ltd
| 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-2018 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(13)
|
(12)
|
(11)
|
(9)
|
(8)
|
(6)
|
(4)
|
(6)
|
(0)
|
0
|
0
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(1)
|
(6)
|
(10)
|
(8)
|
(11)
|
(11)
|
(11)
|
(18)
|
(29)
|
14
|
7
|
(74)
|
(99)
|
(255)
|
(290)
|
(441)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
1
|
3
|
5
|
6
|
7
|
13
|
17
|
21
|
25
|
25
|
25
|
25
|
27
|
30
|
31
|
34
|
42
|
58
|
69
|
80
|
86
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(8)
|
(8)
|
(6)
|
(12)
|
(17)
|
(28)
|
(30)
|
(23)
|
|
| Other Non-Cash Items |
1
|
1
|
2
|
2
|
1
|
1
|
0
|
2
|
(3)
|
(5)
|
(4)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
(1)
|
11
|
(30)
|
(28)
|
12
|
6
|
139
|
146
|
307
|
|
| Change in Working Capital |
0
|
1
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
2
|
2
|
1
|
2
|
2
|
4
|
7
|
7
|
8
|
8
|
8
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(4)
|
(2)
|
0
|
(5)
|
(0)
|
2
|
1
|
3
|
3
|
(12)
|
(11)
|
(22)
|
(29)
|
(10)
|
(14)
|
(6)
|
|
| Cash from Operating Activities |
(11)
N/A
|
(10)
+8%
|
(9)
+13%
|
(7)
+22%
|
(7)
+5%
|
(6)
+11%
|
(5)
+15%
|
(4)
+10%
|
(3)
+28%
|
(3)
+17%
|
(2)
+18%
|
(3)
-31%
|
(4)
-37%
|
(2)
+45%
|
3
N/A
|
5
+84%
|
9
+72%
|
10
+15%
|
10
-3%
|
11
+19%
|
0
-98%
|
1
+574%
|
4
+210%
|
5
+21%
|
5
+0%
|
8
+44%
|
7
-6%
|
9
+25%
|
8
-8%
|
11
+33%
|
13
+18%
|
9
-30%
|
5
-41%
|
7
+35%
|
(5)
N/A
|
(4)
+11%
|
(54)
-1 105%
|
(81)
-51%
|
(85)
-4%
|
(107)
-27%
|
(77)
+28%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(4)
|
(4)
|
(1)
|
(3)
|
(2)
|
(2)
|
(4)
|
(5)
|
(73)
|
(74)
|
(210)
|
(224)
|
(196)
|
(199)
|
(73)
|
|
| Other Items |
11
|
9
|
7
|
5
|
3
|
1
|
1
|
0
|
(0)
|
(0)
|
(33)
|
(57)
|
(58)
|
(59)
|
(25)
|
(2)
|
(2)
|
(5)
|
(7)
|
(6)
|
1
|
1
|
1
|
(0)
|
(37)
|
(44)
|
(50)
|
(52)
|
(17)
|
(19)
|
(40)
|
(77)
|
(137)
|
(336)
|
(328)
|
(369)
|
(311)
|
(99)
|
(163)
|
(124)
|
(193)
|
|
| Cash from Investing Activities |
11
N/A
|
9
-18%
|
6
-30%
|
5
-24%
|
2
-50%
|
1
-69%
|
1
+1%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(33)
N/A
|
(57)
-75%
|
(58)
0%
|
(59)
-3%
|
(25)
+58%
|
(2)
+92%
|
(2)
+1%
|
(5)
-137%
|
(8)
-61%
|
(6)
+21%
|
1
N/A
|
1
-6%
|
1
+4%
|
(0)
N/A
|
(40)
-12 498%
|
(46)
-17%
|
(53)
-15%
|
(56)
-4%
|
(18)
+67%
|
(22)
-18%
|
(42)
-92%
|
(80)
-90%
|
(141)
-77%
|
(342)
-142%
|
(401)
-17%
|
(443)
-10%
|
(520)
-17%
|
(323)
+38%
|
(358)
-11%
|
(322)
+10%
|
(266)
+17%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
6
|
6
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
0
|
0
|
0
|
1
|
7
|
30
|
30
|
29
|
23
|
169
|
170
|
550
|
550
|
381
|
380
|
0
|
0
|
0
|
0
|
0
|
183
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
78
|
66
|
63
|
31
|
(16)
|
(5)
|
(6)
|
(6)
|
(7)
|
(1)
|
(1)
|
(2)
|
(3)
|
27
|
23
|
21
|
16
|
(18)
|
(19)
|
(20)
|
41
|
37
|
53
|
67
|
35
|
217
|
223
|
349
|
419
|
173
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(5)
|
(3)
|
0
|
(3)
|
0
|
(1)
|
(0)
|
|
| Cash from Financing Activities |
6
N/A
|
6
N/A
|
6
N/A
|
3
-52%
|
3
N/A
|
3
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
32
N/A
|
78
+143%
|
66
-16%
|
63
-4%
|
31
-51%
|
(16)
N/A
|
(5)
+71%
|
0
N/A
|
(0)
N/A
|
(1)
-167%
|
(1)
+45%
|
(5)
-768%
|
(7)
-23%
|
(6)
+4%
|
34
N/A
|
53
+58%
|
51
-5%
|
45
-11%
|
5
-89%
|
150
+2 907%
|
150
0%
|
589
+291%
|
585
-1%
|
431
-26%
|
442
+3%
|
31
-93%
|
214
+585%
|
220
+3%
|
349
+59%
|
418
+20%
|
355
-15%
|
|
| 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)
|
(1)
|
(3)
|
(7)
|
(8)
|
(4)
|
(8)
|
14
|
17
|
15
|
|
| Net Change in Cash |
6
N/A
|
5
-17%
|
4
-26%
|
1
-78%
|
(1)
N/A
|
(2)
-77%
|
(1)
+42%
|
(5)
-265%
|
(3)
+29%
|
(3)
+18%
|
(3)
-13%
|
17
N/A
|
4
-75%
|
2
-55%
|
9
+367%
|
(13)
N/A
|
2
N/A
|
5
+183%
|
1
-78%
|
4
+252%
|
1
-84%
|
(3)
N/A
|
(1)
+59%
|
(1)
-9%
|
(0)
+65%
|
14
N/A
|
5
-67%
|
(1)
N/A
|
(5)
-263%
|
140
N/A
|
121
-13%
|
518
+327%
|
449
-13%
|
93
-79%
|
28
-70%
|
(424)
N/A
|
(364)
+14%
|
(193)
+47%
|
(79)
+59%
|
5
N/A
|
27
+420%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(12)
N/A
|
(11)
+8%
|
(9)
+14%
|
(7)
+24%
|
(7)
+4%
|
(6)
+11%
|
(5)
+15%
|
(5)
+10%
|
(3)
+31%
|
(3)
+17%
|
(2)
+18%
|
(3)
-31%
|
(4)
-37%
|
(2)
+45%
|
3
N/A
|
5
+84%
|
9
+72%
|
10
+15%
|
9
-10%
|
11
+20%
|
0
-98%
|
1
+559%
|
4
+216%
|
5
+21%
|
3
-53%
|
5
+89%
|
4
-24%
|
5
+40%
|
7
+37%
|
9
+23%
|
11
+28%
|
7
-35%
|
1
-84%
|
2
+62%
|
(78)
N/A
|
(78)
+0%
|
(264)
-237%
|
(306)
-16%
|
(280)
+8%
|
(306)
-9%
|
(150)
+51%
|
|