Y.D. More Investments Ltd (TLV:MRIN)
Israel
· Delayed Price · Currency is ILS · Price in ILA 4,080.00
+61.00 (1.52%)
Apr 29, 2026, 4:28 PM IDT
Y.D. More Investments Cash Flow Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 124.34 | 78.27 | 66.43 | 41.46 | 27.79 | Upgrade
|
| Depreciation & Amortization | 12.72 | 11.43 | 12.13 | 9.21 | 4.81 | Upgrade
|
| Other Amortization | 3.47 | 4.4 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.27 | 2.98 | -4.9 | -1.58 | 0.01 | Upgrade
|
| Loss (Gain) From Sale of Investments | -3.87 | -2.41 | -9.9 | -3.68 | -4.83 | Upgrade
|
| Loss (Gain) on Equity Investments | -1.73 | -2.4 | -1.22 | 0.29 | 0.37 | Upgrade
|
| Stock-Based Compensation | 4.16 | 0.74 | 0.61 | 1.2 | 0.92 | Upgrade
|
| Other Operating Activities | 40.1 | 18.09 | 21.06 | 14.73 | 3.66 | Upgrade
|
| Change in Accounts Receivable | -22.04 | -34.84 | 3.76 | -24.26 | -14.01 | Upgrade
|
| Change in Accounts Payable | 59.84 | 25.96 | -44.03 | 25.98 | 38.81 | Upgrade
|
| Change in Other Net Operating Assets | -96.09 | -24.28 | -46.22 | -106.96 | -67.84 | Upgrade
|
| Operating Cash Flow | 121.17 | 77.95 | -2.27 | -43.61 | -10.33 | Upgrade
|
| Operating Cash Flow Growth | 55.45% | - | - | - | - | Upgrade
|
| Capital Expenditures | -11.05 | -24.07 | -4.42 | -23.21 | -26.3 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 0.01 | - | - | - | Upgrade
|
| Divestitures | - | -0 | 1.77 | -0.54 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.14 | -25.9 | -6.55 | -4.95 | -1.96 | Upgrade
|
| Investment in Securities | -307.27 | 25.35 | -59.12 | -54.33 | -34.23 | Upgrade
|
| Other Investing Activities | 5.37 | 0.81 | 13.19 | 8.5 | -18.6 | Upgrade
|
| Investing Cash Flow | -312.6 | -23.45 | -54.28 | -73.53 | -81.08 | Upgrade
|
| Short-Term Debt Issued | 87.77 | 59.95 | - | - | - | Upgrade
|
| Long-Term Debt Issued | 419.76 | 24.5 | - | 135 | 60 | Upgrade
|
| Total Debt Issued | 507.52 | 84.45 | - | 135 | 60 | Upgrade
|
| Short-Term Debt Repaid | -98.74 | -10.29 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -74.94 | -60.56 | -21.11 | -20.55 | -2.03 | Upgrade
|
| Total Debt Repaid | -173.68 | -70.84 | -21.11 | -20.55 | -2.03 | Upgrade
|
| Net Debt Issued (Repaid) | 333.85 | 13.61 | -21.11 | 114.45 | 57.97 | Upgrade
|
| Issuance of Common Stock | 1 | - | - | - | 4.85 | Upgrade
|
| Repurchase of Common Stock | -11.81 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -125.24 | -66 | -36.72 | -35.18 | -21.17 | Upgrade
|
| Other Financing Activities | 12.28 | -21.4 | -0.79 | 94.68 | 54.98 | Upgrade
|
| Financing Cash Flow | 210.08 | -73.79 | -58.62 | 173.95 | 96.63 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.36 | -0.2 | 0.06 | 0.22 | -0.26 | Upgrade
|
| Net Cash Flow | 18.29 | -19.5 | -115.11 | 57.03 | 4.96 | Upgrade
|
| Free Cash Flow | 110.11 | 53.88 | -6.69 | -66.82 | -36.62 | Upgrade
|
| Free Cash Flow Growth | 104.38% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 10.86% | 6.86% | -1.03% | -13.43% | -10.56% | Upgrade
|
| Free Cash Flow Per Share | 1.48 | 0.72 | -0.09 | -0.88 | -0.50 | Upgrade
|
| Cash Interest Paid | 10.25 | 10.2 | 10.07 | 3.04 | 2.32 | Upgrade
|
| Cash Income Tax Paid | 88.27 | 54.53 | 35.65 | 15.12 | 18.16 | Upgrade
|
| Levered Free Cash Flow | 216.51 | 56.54 | 12.37 | 22.9 | 17.24 | Upgrade
|
| Unlevered Free Cash Flow | 223.7 | 63.22 | 18.98 | 26.21 | 19.57 | Upgrade
|
| Change in Working Capital | -58.3 | -33.16 | -86.49 | -105.24 | -43.03 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.