|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net Income Loss | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Deferred tax benefit | |||||
| Amortization of debt issuance costs | |||||
| Share based compensation expense | |||||
| Change in provision for doubtful debts | |||||
| Other non-cash expenses | |||||
| Other expenses | |||||
| Financial income related to finance lease liabilities | |||||
| Amortization of marketable securities | |||||
| Changes in operating assets and liabilities: | |||||
| Trade accounts receivable, gross | |||||
| Inventories | |||||
| Due from related parties | |||||
| Other assets | |||||
| Trade accounts payable | |||||
| Other current liabilities | |||||
| Change in operating lease asset | |||||
| Change in operating lease liability | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Acquisition of subsidiary consolidated for the first time | |||||
| Proceeds from acquisition | |||||
| Proceeds from (investment in) short-term deposits, net | |||||
| Proceeds from (investment in) long-term deposits | |||||
| Purchase of fixed assets | |||||
| Purchase of intangible assets | |||||
| Purchase of marketable securities | |||||
| Redemption of marketable securities | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from exercise of share options | |||||
| Finance lease liability | |||||
| Dividend payment | |||||
| Convertible Notes issued | |||||
| Issuance costs for Convertible Notes | |||||
| Redemption of Convertible Notes | |||||
| Net cash (used in) provided by financing activities | |||||
| Effect of exchange rate changes on cash | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of the year | |||||
| Cash and cash equivalents at end of the year | |||||
| (a) Acquisition of subsidiary, consolidated for the first time: | |||||
| Working capital (excluding cash and cash equivalents) | |||||
| Fixed assets, net | |||||
| Intangible assets | |||||
| Goodwill | |||||
| Deferred taxes liabilities, net | |||||
| Working capital adjustments | |||||
| Capitalized share-based compensation | |||||
| Increase in goodwill against share-based compensation | |||||
| Acquisition of subsidiary, consolidated for the first time: | |||||
| Supplementary cash flows information: | |||||
| A. Cash paid and received during the year for: | |||||
| Income taxes paid | |||||
| Interest received | |||||
| Operational lease payments | |||||
| B. Non-cash transactions: | |||||
| Fixed assets purchased with supplier credit | |||||
| Right-of-use asset recognized with corresponding operating lease liability | |||||
| Right-of-use asset recognized with corresponding financial lease liability | |||||
| Exercise of shares prior to receipt of payment | |||||
Loading...