Israel Canada Hotels 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 - 2015
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 - 2015
Net Income	0.52	22.1	-1.18	-23.54	18.37	-19.27	Upgrade
Loss (Gain) From Sale of Investments	-	-	-	-3.66	-10.43	1.29	Upgrade
Loss (Gain) on Equity Investments	-1.58	-1.39	-0.23	-1.24	-1.49	14.66	Upgrade
Stock-Based Compensation	0.05	0.17	0.07	3.42	0.97	0.45	Upgrade
Other Operating Activities	2.54	-19.53	1.12	23.04	-8.87	1.73	Upgrade
Change in Accounts Receivable	0.04	0.13	-0.04	0.02	-0.19	-0.02	Upgrade
Change in Accounts Payable	0.78	0.44	-0.11	0.2	-0.71	0.55	Upgrade
Change in Unearned Revenue	-0.31	-0.31	-0.31	1.4	-	-	Upgrade
Operating Cash Flow	2.04	1.61	-0.68	-0.35	-2.33	-0.61	Upgrade
Other Investing Activities	1.59	-	1.3	0.85	-1.43	-	Upgrade
Investing Cash Flow	1.59	-	1.3	0.85	-1.43	-	Upgrade
Short-Term Debt Issued	-	-	-	-	-	0.28	Upgrade
Total Debt Issued	-	-	-	-	-	0.28	Upgrade
Net Debt Issued (Repaid)	-	-	-	-	-	0.28	Upgrade
Issuance of Common Stock	-	-	-	41.05	26.4	-	Upgrade
Other Financing Activities	-	-	-	-	1.01	-	Upgrade
Financing Cash Flow	-	-	-	41.05	27.4	0.28	Upgrade
Foreign Exchange Rate Adjustments	-0.63	0	0.35	0.49	-	-	Upgrade
Net Cash Flow	2.99	1.61	0.97	42.04	23.65	-0.33	Upgrade
Free Cash Flow	2.04	1.61	-0.68	-0.35	-2.33	-0.61	Upgrade
Free Cash Flow Margin	665.36%	526.14%	-221.57%	-63.21%	-	-	Upgrade
Free Cash Flow Per Share	0.02	0.01	-0.01	-0.00	-0.03	-0.02	Upgrade
Levered Free Cash Flow	0.06	-0.21	-1.44	0.39	-10.67	3.94	Upgrade
Unlevered Free Cash Flow	0.06	-0.21	-1.44	0.39	-10.67	3.95	Upgrade
Change in Working Capital	0.51	0.26	-0.45	1.62	-0.9	0.54	Upgrade

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