Novolog (Pharm-Up 1966) Ltd (TLV:NVLG)
Israel
· Delayed Price · Currency is ILS · Price in ILA 126.20
-1.80 (-1.41%)
At close: Dec 4, 2025
Novolog (Pharm-Up 1966) 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Net Income | 12.4 | 39.54 | -42 | 47.51 | 42.32 | 40.07 | Upgrade
|
| Depreciation & Amortization | 67.48 | 57.18 | 103.98 | 44.55 | 38.48 | 37.76 | Upgrade
|
| Other Amortization | 9.9 | 9.9 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.25 | -0.13 | 0.14 | -0.34 | -0.53 | -3.56 | Upgrade
|
| Loss (Gain) on Equity Investments | -0.69 | 0.44 | 30.64 | 4.61 | 1.64 | - | Upgrade
|
| Stock-Based Compensation | 3.92 | 3.2 | -0.16 | 2.35 | 2.58 | 3.27 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | - | 0.05 | Upgrade
|
| Other Operating Activities | -6.55 | 15.07 | 0.67 | 15.84 | 15.47 | 10.53 | Upgrade
|
| Change in Accounts Receivable | 20.46 | -188.74 | -242.32 | -7.35 | -14.65 | -8.63 | Upgrade
|
| Change in Inventory | 60.84 | -67.97 | -57.43 | -2.16 | 69.51 | -41.1 | Upgrade
|
| Change in Accounts Payable | -112.25 | 277.86 | 418.31 | 41.17 | -60.47 | 2.21 | Upgrade
|
| Change in Income Taxes | -4.53 | 1.35 | -5.63 | -11.08 | -3.85 | 0.73 | Upgrade
|
| Change in Other Net Operating Assets | 26.81 | 10.83 | -6.19 | -2.45 | -7.11 | 17.14 | Upgrade
|
| Operating Cash Flow | 77.54 | 158.52 | 200.01 | 132.65 | 83.39 | 58.49 | Upgrade
|
| Operating Cash Flow Growth | -25.28% | -20.75% | 50.79% | 59.08% | 42.58% | -42.35% | Upgrade
|
| Capital Expenditures | -13.73 | -13.39 | -36.25 | -44.97 | -30.64 | -25.61 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.32 | 0.31 | 0.18 | 0.97 | 2.52 | 1.8 | Upgrade
|
| Cash Acquisitions | - | - | -9.71 | -50.9 | -19.02 | -7.17 | Upgrade
|
| Sale (Purchase) of Intangibles | -51.38 | -45.34 | -34.71 | -24.52 | - | - | Upgrade
|
| Investment in Securities | - | - | -3.1 | -11.93 | -26.71 | - | Upgrade
|
| Other Investing Activities | 6.99 | 10.13 | 10.98 | 6.41 | 4.78 | 2.37 | Upgrade
|
| Investing Cash Flow | -57.8 | -50.55 | -72.6 | -124.95 | -69.07 | -28.61 | Upgrade
|
| Total Debt Issued | 23 | - | - | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -0.07 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -26.94 | -23.54 | -18.79 | -28.97 | -21.11 | Upgrade
|
| Total Debt Repaid | -25.23 | -26.94 | -23.61 | -18.79 | -28.97 | -21.11 | Upgrade
|
| Net Debt Issued (Repaid) | -2.23 | -26.94 | -23.61 | -18.79 | -28.97 | -21.11 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 119.83 | 0.03 | Upgrade
|
| Common Dividends Paid | -20 | -40 | -16.9 | -31.9 | -32 | -12 | Upgrade
|
| Other Financing Activities | -19.13 | -27.65 | -27.2 | -22.27 | -11.37 | -6.77 | Upgrade
|
| Financing Cash Flow | -41.36 | -94.59 | -67.71 | -72.96 | 47.49 | -39.85 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3.88 | 1.28 | 0.44 | -0.64 | 0.46 | 1.3 | Upgrade
|
| Net Cash Flow | -17.75 | 14.66 | 60.13 | -65.9 | 62.27 | -8.67 | Upgrade
|
| Free Cash Flow | 63.81 | 145.12 | 163.77 | 87.68 | 52.75 | 32.87 | Upgrade
|
| Free Cash Flow Growth | -42.42% | -11.38% | 86.79% | 66.21% | 60.48% | -57.00% | Upgrade
|
| Free Cash Flow Margin | 3.24% | 7.18% | 9.96% | 5.81% | 4.20% | 2.90% | Upgrade
|
| Free Cash Flow Per Share | 0.13 | 0.28 | 0.32 | 0.17 | 0.10 | 0.07 | Upgrade
|
| Cash Interest Paid | 14.26 | 11.42 | 11.25 | 11.44 | 7.62 | 6.77 | Upgrade
|
| Cash Income Tax Paid | 23.8 | 18.3 | 22.07 | 33.8 | 19 | 12.39 | Upgrade
|
| Levered Free Cash Flow | -9.51 | 85.03 | 156.96 | 38.37 | 27.94 | 25.78 | Upgrade
|
| Unlevered Free Cash Flow | -0.25 | 92.91 | 165 | 46.2 | 33.23 | 30.39 | Upgrade
|
| Change in Working Capital | -8.68 | 33.32 | 106.74 | 18.13 | -16.57 | -29.64 | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.