TLV:JCFN 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
Period Ending	Sep '25 Sep 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
Net Income	78.8	69.53	56.81	47.49	24.33	-0.83
Depreciation & Amortization	0.02	0.02	0.07	0.07	0.06	0
Provision for Credit Losses	-0.93	0.22	2.87	6.56	2.17	1.42
Change in Accounts Payable	1.11	0.5	0.18	0.46	1.73	0.19
Change in Income Taxes	-5.8	0.18	1.42	-7.68	7.93	0.09
Change in Other Net Operating Assets	-87.32	-60.47	-77.85	-195.65	-54.67	11.99
Other Operating Activities	0.44	0.63	0.17	-0.62	0.22	-0.27
Operating Cash Flow	-13.69	10.61	-16.34	-149.38	-18.23	12.6
Capital Expenditures	-0.05	-0.01	-0.01	-0.01	-0.08	-0.01
Investing Cash Flow	-0.05	-0.01	-0.01	-0.01	-0.08	-0.01
Issuance of Common Stock	-	-	-	164.78	6.5	-
Other Financing Activities	-	-	0.22	-	-	-
Financing Cash Flow	-	-	0.22	164.78	6.5	-
Net Cash Flow	-13.74	10.6	-16.13	15.4	-11.81	12.58
Free Cash Flow	-13.74	10.6	-16.35	-149.39	-18.31	12.58
Free Cash Flow Margin	-12.16%	10.70%	-19.84%	-212.54%	-52.56%	-
Free Cash Flow Per Share	-0.56	0.43	-0.67	-6.09	-2.70	7.67
Cash Interest Paid	100.26	71.89	66.63	29.33	17.74	0.09
Cash Income Tax Paid	-	-21.32	-16.68	-23.71	-	-

Source: S&P Global Market Intelligence. Financial Services template. Financial Sources.