(Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 16.95%276M | 3.02%273M | -31.76%260M | 10.67%996M | -67.98%114M | 3,833.33%236M | 12.29%265M | 26.16%381M | 161.64%900M | 94.54%356M |
Deferred tax | 21.33%91M | -2.20%89M | -26.77%93M | 14.37%382M | 102.27%89M | -30.56%75M | 10.98%91M | 27.00%127M | -77.00%334M | 18.92%44M |
Other non cash items | -25.83%112M | -1.82%108M | 53.66%126M | 100.00%498M | 231.36%155M | 43.81%151M | -34.52%110M | -12.77%82M | -40.14%249M | -131.37%-118M |
Change In working capital | -443.33%-206M | 90.84%-24M | 294.02%227M | -253.04%-406M | -133.08%-86M | 766.67%60M | 14.94%-262M | -98.31%-117M | -17.35%-115M | 40.54%260M |
-Change in receivables | 166.67%10M | 869.23%126M | 455.74%217M | -508.93%-229M | -365.33%-199M | -157.69%-15M | 1,400.00%13M | -35.56%-61M | -46.67%56M | 31.58%75M |
-Change in inventory | -123.53%-8M | 166.67%8M | -105.56%-37M | -246.15%-19M | -121.74%-5M | 240.00%34M | 200.00%3M | -5.88%-18M | 168.42%13M | 264.29%23M |
-Change in other current assets | ---- | -400.00%-15M | ---- | ---- | ---- | ---- | ---3M | ---- | ---- | ---- |
-Change in other current liabilities | 100.00%6M | -400.00%-6M | -200.00%-2M | -400.00%-5M | -200.00%-11M | 160.00%3M | --2M | 128.57%2M | 87.50%-1M | --11M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -29.98%640M | 46.96%870M | 56.81%1.09B | -11.94%2.83B | -34.18%624M | 10.65%914M | 6.09%592M | -20.34%697M | 10.46%3.21B | 27.25%948M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 5.34%-337M | -3.11%-332M | -84.97%-320M | -6.60%-1.05B | -3.65%-199M | -5.01%-356M | -47.03%-322M | 26.69%-173M | -42.55%-985M | -300.00%-192M |
Net intangibles purchase and sale | 4.76%-80M | 6.32%-89M | 6.86%-95M | 0.82%-363M | -38.98%-82M | 16.00%-84M | 15.93%-95M | -8.51%-102M | 4.19%-366M | 26.25%-59M |
Net investment purchase and sale | -247.83%-102M | -396.55%-432M | 884.21%149M | -173.87%-164M | -119.01%-127M | 171.13%69M | 35.56%-87M | 91.12%-19M | -60.98%222M | 6.54%668M |
Net other investing changes | -1,560.00%-83M | 166.67%8M | -150.00%-2M | -101.61%-1M | ---- | -400.00%-5M | -40.00%3M | -33.33%4M | 184.93%62M | 431.25%53M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -60.11%-602M | -68.66%-845M | 7.59%-268M | -47.89%-1.58B | -187.02%-409M | 29.98%-376M | -8.44%-501M | 46.10%-290M | -84.92%-1.07B | 57.19%470M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 97.99%-6M | 238.83%143M | ---370M | 68.00%-376M | 102.34%25M | -9,833.33%-298M | -0.98%-103M | --0 | 44.18%-1.18B | 22.86%-1.07B |
Net common stock issuance | ---4M | ---56M | ---11M | ---16M | ---16M | --0 | --0 | --0 | --0 | ---- |
Net other financing activities | ---- | ---- | ---26M | 69.23%-32M | ---- | ---- | ---- | ---- | -108.00%-104M | -115.22%-99M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 70.45%-125M | 9.52%-323M | -392.52%-527M | 44.52%-1.14B | 82.13%-258M | -258.47%-423M | 6.30%-357M | 9.32%-107M | 21.24%-2.06B | 2.43%-1.44B |
Net cash flow | ||||||||||
Beginning cash position | 7.54%998M | 8.54%1.3B | 11.63%998M | 9.83%894M | 13.15%1.04B | 23.90%928M | 15.47%1.19B | 9.83%894M | -26.27%814M | -26.40%920M |
Current changes in cash | -175.65%-87M | -12.03%-298M | -0.67%298M | 30.00%104M | -65.38%-43M | -32.75%115M | 6.67%-266M | 36.99%300M | 127.59%80M | 94.04%-26M |
End cash Position | -12.49%911M | 7.54%998M | 8.54%1.3B | 11.63%998M | 11.63%998M | 13.15%1.04B | 23.90%928M | 15.59%1.19B | 9.83%894M | 9.83%894M |
Free cash flow | -54.58%213M | 154.60%443M | 177.41%663M | -33.63%1.14B | -56.21%254M | 22.14%469M | -15.94%174M | -55.49%239M | 19.75%1.71B | 37.77%580M |
Currency Unit | ILS | ILS | ILS | ILS | ILS | ILS | ILS | ILS | ILS | ILS |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
No Data