Overseas Commerce Ltd. (TLV:OVRS)
Israel
· Delayed Price · Currency is ILS · Price in ILA 554.70
+15.60 (2.89%)
At close: Dec 4, 2025
Overseas Commerce 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 | 19.93 | 11.35 | -27.65 | 24.45 | 20.35 | 21.99 | Upgrade
|
| Depreciation & Amortization | 53.3 | 55.62 | 53.42 | 48.67 | 49.56 | 51.96 | Upgrade
|
| Other Amortization | 1.17 | 1.29 | 1.49 | - | 0.24 | 1.31 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.08 | 0.09 | -1.13 | -0.03 | -1.15 | -0.75 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 32.07 | - | - | - | Upgrade
|
| Stock-Based Compensation | 0.14 | 0.24 | 0.4 | 0.34 | - | 0.08 | Upgrade
|
| Other Operating Activities | 26.63 | 17.85 | 21.64 | 21.78 | 14.93 | 12.29 | Upgrade
|
| Change in Accounts Receivable | -24.04 | -21.55 | 5.75 | -1.38 | -8.83 | 0.66 | Upgrade
|
| Change in Accounts Payable | 12.85 | -0.22 | 0.6 | 8.78 | -4.82 | 7 | Upgrade
|
| Change in Other Net Operating Assets | 0.84 | 0.06 | 0.26 | -0.36 | 0.07 | -0.49 | Upgrade
|
| Operating Cash Flow | 90.75 | 64.74 | 86.86 | 102.24 | 70.35 | 94.05 | Upgrade
|
| Operating Cash Flow Growth | 22.72% | -25.47% | -15.04% | 45.34% | -25.20% | 10.23% | Upgrade
|
| Capital Expenditures | -7.93 | -7.84 | -53.42 | -73.89 | -36.68 | -12.71 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.47 | 0.55 | 0.5 | 1.38 | 1.8 | 2.15 | Upgrade
|
| Cash Acquisitions | 0.06 | - | - | - | - | - | Upgrade
|
| Divestitures | -0.06 | -0.06 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2.27 | -1.83 | -2.48 | -2.75 | -2.04 | -1.67 | Upgrade
|
| Investment in Securities | -0.04 | -0.04 | -0.09 | -1.58 | 0.75 | -3.16 | Upgrade
|
| Other Investing Activities | 4.51 | 4.49 | 4.34 | -6.49 | 0.33 | -0.07 | Upgrade
|
| Investing Cash Flow | -5.27 | -4.73 | -51.16 | -83.33 | -35.85 | -15.46 | Upgrade
|
| Short-Term Debt Issued | - | 3.04 | 13.37 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 30 | 28 | 45 | 105.64 | 73.55 | Upgrade
|
| Total Debt Issued | 10.51 | 33.04 | 41.37 | 45 | 105.64 | 73.55 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -13.69 | -9.61 | Upgrade
|
| Long-Term Debt Repaid | - | -66.07 | -56.74 | -46.38 | -92.62 | -98.09 | Upgrade
|
| Total Debt Repaid | -69.69 | -66.07 | -56.74 | -46.38 | -106.31 | -107.7 | Upgrade
|
| Net Debt Issued (Repaid) | -59.19 | -33.03 | -15.37 | -1.38 | -0.67 | -34.15 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -0.38 | Upgrade
|
| Common Dividends Paid | -8.43 | -2.65 | -5.45 | -15.85 | -6.29 | -7.81 | Upgrade
|
| Other Financing Activities | -21.02 | -22.11 | -21.55 | -16.03 | -16.84 | -23.42 | Upgrade
|
| Financing Cash Flow | -88.63 | -57.79 | -42.38 | -33.27 | -23.8 | -65.76 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | 0 | 0.02 | -0 | -0.03 | Upgrade
|
| Net Cash Flow | -3.15 | 2.22 | -6.67 | -14.33 | 10.7 | 12.79 | Upgrade
|
| Free Cash Flow | 82.82 | 56.89 | 33.44 | 28.35 | 33.67 | 81.34 | Upgrade
|
| Free Cash Flow Growth | 44.30% | 70.14% | 17.94% | -15.78% | -58.61% | 25.80% | Upgrade
|
| Free Cash Flow Margin | 22.45% | 17.45% | 9.80% | 8.04% | 10.63% | 25.64% | Upgrade
|
| Free Cash Flow Per Share | 1.48 | 1.03 | 0.61 | 0.52 | 0.61 | 1.48 | Upgrade
|
| Cash Interest Paid | 22.11 | 22.11 | 21.55 | 16.03 | 16.84 | 19.22 | Upgrade
|
| Cash Income Tax Paid | 10.05 | 10.05 | 4.82 | 3.97 | 4.23 | 8.94 | Upgrade
|
| Levered Free Cash Flow | 56.5 | 23.09 | 5.35 | 23.4 | 4.07 | 64.82 | Upgrade
|
| Unlevered Free Cash Flow | 69.57 | 36.56 | 18.84 | 33.57 | 14.02 | 75.41 | Upgrade
|
| Change in Working Capital | -10.35 | -21.71 | 6.61 | 7.04 | -13.57 | 7.16 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.