Aryt Industries Ltd
TASE:ARYT
Cash Flow Statement
Cash Flow Statement
Aryt Industries Ltd
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | 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 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
7
|
8
|
3
|
2
|
(1)
|
(2)
|
(5)
|
(7)
|
(9)
|
(8)
|
(5)
|
(4)
|
(0)
|
4
|
10
|
12
|
10
|
8
|
2
|
2
|
12
|
10
|
11
|
12
|
(2)
|
(0)
|
1
|
3
|
15
|
15
|
12
|
5
|
1
|
(2)
|
2
|
8
|
6
|
5
|
0
|
(2)
|
0
|
4
|
4
|
2
|
14
|
8
|
17
|
29
|
17
|
36
|
41
|
27
|
16
|
19
|
22
|
20
|
12
|
4
|
2
|
8
|
8
|
(3)
|
11
|
22
|
60
|
150
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Stock-Based Compensation |
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
|
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
|
0
|
0
|
|
| Other Non-Cash Items |
(5)
|
(6)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
3
|
3
|
3
|
3
|
0
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
8
|
8
|
8
|
8
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
2
|
3
|
2
|
1
|
0
|
1
|
0
|
(1)
|
(3)
|
1
|
2
|
(3)
|
(9)
|
(6)
|
2
|
2
|
3
|
4
|
(3)
|
(10)
|
|
| Cash Taxes Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
1
|
2
|
2
|
(0)
|
0
|
0
|
1
|
1
|
1
|
2
|
|
| Cash Interest Paid |
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
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(3)
|
(2)
|
(2)
|
(4)
|
3
|
0
|
4
|
5
|
(1)
|
0
|
1
|
5
|
8
|
4
|
(1)
|
(9)
|
(9)
|
(8)
|
(7)
|
(9)
|
(16)
|
1
|
6
|
10
|
13
|
(2)
|
(10)
|
(13)
|
(5)
|
(3)
|
(2)
|
4
|
(2)
|
3
|
0
|
(2)
|
(0)
|
(2)
|
3
|
2
|
3
|
10
|
15
|
11
|
3
|
(3)
|
(16)
|
(9)
|
3
|
(5)
|
(4)
|
2
|
(15)
|
(15)
|
4
|
6
|
(11)
|
5
|
7
|
(7)
|
(9)
|
0
|
0
|
46
|
68
|
40
|
|
| Cash from Operating Activities |
(0)
N/A
|
1
N/A
|
1
+35%
|
(1)
N/A
|
4
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(6)
-306%
|
(4)
+33%
|
(1)
+76%
|
4
N/A
|
8
+110%
|
8
-3%
|
9
+16%
|
4
-58%
|
1
-69%
|
2
+26%
|
(4)
N/A
|
(6)
-62%
|
(6)
+2%
|
8
N/A
|
15
+91%
|
19
+28%
|
19
-3%
|
6
-69%
|
(1)
N/A
|
(1)
-77%
|
10
N/A
|
12
+23%
|
10
-18%
|
9
-7%
|
(0)
N/A
|
2
N/A
|
3
+40%
|
7
+121%
|
6
-24%
|
3
-50%
|
3
+6%
|
(1)
N/A
|
2
N/A
|
14
+530%
|
18
+33%
|
13
-31%
|
18
+42%
|
6
-66%
|
3
-46%
|
23
+606%
|
23
-3%
|
32
+44%
|
38
+16%
|
30
-21%
|
2
-94%
|
3
+65%
|
24
+672%
|
27
+13%
|
4
-84%
|
6
+40%
|
1
-84%
|
(4)
N/A
|
2
N/A
|
1
-72%
|
16
+2 820%
|
74
+365%
|
127
+72%
|
182
+44%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(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)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(8)
|
(6)
|
|
| Other Items |
7
|
10
|
2
|
3
|
1
|
(1)
|
0
|
0
|
1
|
0
|
(1)
|
(5)
|
(6)
|
(5)
|
(4)
|
1
|
3
|
2
|
(0)
|
(1)
|
(3)
|
(14)
|
(25)
|
(25)
|
(25)
|
(10)
|
3
|
7
|
11
|
5
|
6
|
6
|
3
|
5
|
5
|
1
|
1
|
2
|
2
|
1
|
1
|
(6)
|
(10)
|
(11)
|
(23)
|
(16)
|
(9)
|
(15)
|
(2)
|
(5)
|
10
|
9
|
6
|
6
|
2
|
16
|
(1)
|
(19)
|
(1)
|
33
|
18
|
(7)
|
4
|
(48)
|
(99)
|
(126)
|
|
| Cash from Investing Activities |
7
N/A
|
10
+43%
|
2
-78%
|
3
+28%
|
0
-84%
|
(1)
N/A
|
0
N/A
|
0
+1 450%
|
1
+184%
|
0
-63%
|
(1)
N/A
|
(5)
-366%
|
(6)
-11%
|
(5)
+14%
|
(4)
+27%
|
1
N/A
|
2
+92%
|
1
-37%
|
(1)
N/A
|
(2)
-81%
|
(3)
-112%
|
(14)
-319%
|
(25)
-76%
|
(26)
-2%
|
(25)
+3%
|
(10)
+59%
|
2
N/A
|
7
+195%
|
11
+63%
|
5
-52%
|
6
+13%
|
6
+7%
|
3
-49%
|
4
+41%
|
5
+4%
|
0
-92%
|
0
+16%
|
2
+380%
|
1
-33%
|
1
-27%
|
0
-55%
|
(6)
N/A
|
(11)
-69%
|
(11)
-3%
|
(23)
-108%
|
(16)
+29%
|
(9)
+46%
|
(16)
-78%
|
(3)
+78%
|
(7)
-90%
|
8
N/A
|
6
-23%
|
4
-43%
|
5
+44%
|
1
-85%
|
15
+1 686%
|
(1)
N/A
|
(20)
-1 953%
|
(2)
+91%
|
32
N/A
|
18
-45%
|
(8)
N/A
|
3
N/A
|
(53)
N/A
|
(108)
-104%
|
(132)
-23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
5
|
3
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
10
|
12
|
12
|
0
|
4
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(11)
|
(14)
|
(8)
|
(2)
|
(5)
|
(1)
|
(1)
|
(2)
|
1
|
1
|
(2)
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
3
|
6
|
3
|
0
|
(3)
|
(6)
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(15)
|
(15)
|
(18)
|
(19)
|
(11)
|
(11)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(50)
|
(28)
|
(7)
|
(17)
|
(17)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(9)
|
(9)
|
(11)
|
(11)
|
(10)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
0
|
1
|
0
|
1
|
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
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
(7)
N/A
|
(9)
-28%
|
(5)
+43%
|
(2)
+54%
|
(5)
-104%
|
(1)
+86%
|
(1)
-13%
|
0
N/A
|
5
+1 969%
|
4
-19%
|
2
-47%
|
4
+51%
|
0
-95%
|
(0)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+22%
|
(1)
+33%
|
0
N/A
|
3
N/A
|
5
+69%
|
3
-51%
|
9
+253%
|
9
-7%
|
6
-25%
|
9
+42%
|
1
-90%
|
(5)
N/A
|
(14)
-194%
|
(14)
N/A
|
(18)
-32%
|
(18)
-2%
|
(10)
+48%
|
(10)
-10%
|
(5)
+57%
|
(1)
+73%
|
(1)
+17%
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(29)
N/A
|
(50)
-73%
|
(28)
+44%
|
(7)
+76%
|
(18)
-162%
|
(18)
-1%
|
(13)
+27%
|
(12)
+9%
|
(12)
0%
|
(13)
-12%
|
(14)
-1%
|
(13)
+1%
|
(10)
+29%
|
(10)
+1%
|
(12)
-26%
|
(12)
0%
|
(11)
+12%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
2
N/A
|
(2)
N/A
|
(1)
+50%
|
(1)
-12%
|
(3)
-202%
|
(0)
+86%
|
(1)
-144%
|
0
N/A
|
1
+100%
|
0
-73%
|
2
+895%
|
2
+15%
|
2
+4%
|
6
+160%
|
3
-52%
|
2
-42%
|
2
+3%
|
(6)
N/A
|
(5)
+21%
|
(4)
+10%
|
(4)
+8%
|
(1)
+78%
|
2
N/A
|
0
-89%
|
5
+1 692%
|
2
-47%
|
1
-68%
|
7
+735%
|
3
-50%
|
(3)
N/A
|
(3)
-25%
|
(7)
-114%
|
(4)
+45%
|
3
N/A
|
7
+94%
|
5
-23%
|
5
-4%
|
4
-10%
|
(0)
N/A
|
2
N/A
|
8
+353%
|
8
+3%
|
2
-78%
|
(5)
N/A
|
(10)
-105%
|
(5)
+46%
|
8
N/A
|
19
+146%
|
(3)
N/A
|
(4)
-37%
|
8
N/A
|
(1)
N/A
|
(9)
-697%
|
7
N/A
|
29
+319%
|
(8)
N/A
|
(25)
-200%
|
(14)
+44%
|
15
N/A
|
6
-59%
|
(17)
N/A
|
9
N/A
|
9
-7%
|
7
-23%
|
40
+492%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
1
N/A
|
1
+41%
|
(1)
N/A
|
3
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(6)
-302%
|
(4)
+32%
|
(1)
+73%
|
4
N/A
|
8
+113%
|
8
-4%
|
9
+17%
|
3
-61%
|
1
-82%
|
1
+63%
|
(4)
N/A
|
(7)
-54%
|
(6)
+4%
|
8
N/A
|
15
+96%
|
19
+29%
|
18
-3%
|
6
-70%
|
(1)
N/A
|
(2)
-47%
|
9
N/A
|
12
+26%
|
9
-19%
|
9
-7%
|
(0)
N/A
|
2
N/A
|
3
+42%
|
7
+125%
|
5
-25%
|
3
-52%
|
3
+10%
|
(1)
N/A
|
2
N/A
|
14
+555%
|
18
+32%
|
12
-32%
|
18
+42%
|
6
-67%
|
3
-45%
|
23
+614%
|
21
-6%
|
31
+43%
|
36
+19%
|
28
-24%
|
0
-100%
|
2
+5 167%
|
23
+859%
|
26
+15%
|
4
-85%
|
6
+46%
|
1
-86%
|
(4)
N/A
|
1
N/A
|
(1)
N/A
|
14
N/A
|
69
+379%
|
118
+71%
|
177
+49%
|
|