TLV:BLND Cash Flow Statement

Financials in millions ILS. Fiscal year is January - December.

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2017
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019 - 2017
Net Income	-11.16	-14.19	-15.99	-17.19	-20.87	-24.18	Upgrade
Depreciation & Amortization	1.18	0.91	0.99	0.54	0.74	0.53	Upgrade
Other Amortization	1.95	1.95	1.41	0.92	0.66	0.53	Upgrade
Gain (Loss) on Sale of Assets	-	-	-	-	0.11	-	Upgrade
Change in Accounts Payable	-0.18	-0.67	-0.16	1.2	0.21	0.33	Upgrade
Change in Other Net Operating Assets	15.2	14.32	-2.38	-7.62	4.03	1.77	Upgrade
Other Operating Activities	1.31	0.51	-0.06	0.02	-0.02	-0.01	Upgrade
Operating Cash Flow	6.66	1.86	-15.91	-21.55	-14.51	-6.68	Upgrade
Capital Expenditures	-0.03	-0.03	-0.04	-0.49	-1.32	-0.09	Upgrade
Purchase / Sale of Intangibles	-2.75	-2.82	-2.71	-2.76	-2.31	-0.65	Upgrade
Other Investing Activities	0.35	0.51	33.03	-33.05	-0.47	-	Upgrade
Investing Cash Flow	-2.42	-2.35	30.28	-36.3	-4.09	-0.74	Upgrade
Long-Term Debt Issued	-	0.3	4.25	12.47	-	0.32	Upgrade
Long-Term Debt Repaid	-	-12.24	-16.39	-0.21	-0.59	-0.41	Upgrade
Net Debt Issued (Repaid)	-8.51	-11.94	-12.14	12.26	-0.59	-0.09	Upgrade
Issuance of Common Stock	0	0	0	12.13	74.55	2.23	Upgrade
Other Financing Activities	-	-	-0.24	-	-	8.62	Upgrade
Financing Cash Flow	-8.5	-11.93	-12.38	24.39	73.96	10.76	Upgrade
Foreign Exchange Rate Adjustments	-0.22	-0.48	-	0.07	-1.52	0.07	Upgrade
Net Cash Flow	-4.49	-12.9	2	-33.4	53.84	3.4	Upgrade
Free Cash Flow	6.64	1.83	-15.95	-22.05	-15.83	-6.78	Upgrade
Free Cash Flow Margin	26.22%	7.96%	-70.96%	-92.49%	-128.69%	-68.04%	Upgrade
Free Cash Flow Per Share	0.63	0.17	-1.59	-2.84	-2.20	-1.34	Upgrade
Cash Interest Paid	12.4	10.5	10.18	7.24	4.42	3.85	Upgrade
Cash Income Tax Paid	0.62	0.67	0.05	0.45	0.17	0.09	Upgrade

Source: S&P Capital IQ. Banks template. Financial Sources.