
Nova Ltd
NASDAQ:NVMI

Cash Flow Statement
Cash Flow Statement
Nova Ltd
Sep-2014 | Dec-2014 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
19
|
19
|
12
|
14
|
16
|
19
|
17
|
6
|
10
|
20
|
30
|
47
|
47
|
47
|
46
|
48
|
54
|
48
|
43
|
38
|
35
|
39
|
41
|
47
|
48
|
54
|
68
|
85
|
93
|
110
|
122
|
126
|
140
|
141
|
136
|
134
|
136
|
139
|
154
|
171
|
184
|
|
Depreciation & Amortization |
4
|
4
|
7
|
8
|
10
|
12
|
8
|
8
|
7
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
8
|
10
|
11
|
12
|
8
|
7
|
7
|
6
|
8
|
11
|
10
|
11
|
9
|
10
|
12
|
13
|
15
|
15
|
15
|
16
|
16
|
17
|
17
|
17
|
17
|
|
Change in Deffered Taxes |
0
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(2)
|
(3)
|
1
|
(0)
|
0
|
2
|
0
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(8)
|
(14)
|
(13)
|
(13)
|
(13)
|
(6)
|
(5)
|
(4)
|
(5)
|
(10)
|
|
Stock-Based Compensation |
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
9
|
9
|
10
|
12
|
14
|
16
|
17
|
17
|
17
|
17
|
18
|
20
|
23
|
25
|
0
|
|
Other Non-Cash Items |
2
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
6
|
8
|
10
|
13
|
16
|
18
|
22
|
24
|
24
|
24
|
20
|
21
|
18
|
19
|
21
|
16
|
22
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
30
|
|
Change in Working Capital |
(2)
|
10
|
7
|
6
|
3
|
(7)
|
(6)
|
(4)
|
(24)
|
(6)
|
0
|
(7)
|
6
|
(5)
|
(16)
|
(25)
|
(28)
|
(18)
|
(23)
|
(14)
|
(6)
|
(14)
|
4
|
13
|
(2)
|
9
|
2
|
14
|
18
|
(21)
|
(38)
|
(65)
|
(46)
|
(37)
|
(29)
|
(15)
|
(41)
|
(9)
|
9
|
(3)
|
22
|
|
Cash from Operating Activities |
23
N/A
|
34
+47%
|
24
-27%
|
25
+4%
|
26
+2%
|
22
-16%
|
19
-11%
|
10
-48%
|
(4)
N/A
|
23
N/A
|
40
+75%
|
51
+28%
|
62
+21%
|
51
-17%
|
39
-25%
|
33
-16%
|
37
+14%
|
42
+14%
|
34
-20%
|
40
+17%
|
41
+3%
|
37
-9%
|
57
+53%
|
69
+21%
|
60
-12%
|
79
+32%
|
87
+10%
|
119
+36%
|
132
+12%
|
112
-15%
|
111
-1%
|
90
-19%
|
120
+32%
|
130
+9%
|
129
-1%
|
144
+11%
|
124
-14%
|
160
+29%
|
196
+23%
|
196
+0%
|
235
+20%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(5)
|
(10)
|
(18)
|
(21)
|
(22)
|
(17)
|
(11)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(8)
|
(11)
|
(15)
|
(21)
|
(20)
|
(19)
|
(18)
|
(17)
|
(17)
|
(16)
|
(17)
|
(17)
|
|
Other Items |
(18)
|
(28)
|
(13)
|
(5)
|
(5)
|
(12)
|
(14)
|
(8)
|
(1)
|
(14)
|
(18)
|
(54)
|
(51)
|
(42)
|
(47)
|
(22)
|
(33)
|
(24)
|
(8)
|
(9)
|
(4)
|
(9)
|
(43)
|
(50)
|
(36)
|
(84)
|
(157)
|
(260)
|
(234)
|
(208)
|
(59)
|
(10)
|
(79)
|
(84)
|
(122)
|
(110)
|
(108)
|
(119)
|
(178)
|
(143)
|
(119)
|
|
Cash from Investing Activities |
(24)
N/A
|
(33)
-40%
|
(18)
+46%
|
(9)
+51%
|
(10)
-10%
|
(17)
-78%
|
(18)
-6%
|
(12)
+34%
|
(4)
+64%
|
(17)
-293%
|
(21)
-23%
|
(58)
-172%
|
(57)
+1%
|
(48)
+16%
|
(53)
-11%
|
(28)
+48%
|
(37)
-32%
|
(30)
+20%
|
(18)
+38%
|
(26)
-43%
|
(26)
+2%
|
(31)
-22%
|
(60)
-93%
|
(61)
-1%
|
(43)
+30%
|
(89)
-109%
|
(162)
-82%
|
(264)
-63%
|
(239)
+10%
|
(216)
+10%
|
(70)
+67%
|
(25)
+65%
|
(100)
-304%
|
(104)
-4%
|
(142)
-36%
|
(129)
+9%
|
(125)
+2%
|
(137)
-9%
|
(194)
-42%
|
(160)
+18%
|
(136)
+15%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(2)
|
(4)
|
(5)
|
(5)
|
(2)
|
(2)
|
(3)
|
1
|
1
|
3
|
4
|
3
|
3
|
1
|
1
|
0
|
(4)
|
(4)
|
(12)
|
(12)
|
(7)
|
(7)
|
(2)
|
(2)
|
(12)
|
(12)
|
(10)
|
(10)
|
0
|
0
|
(4)
|
(6)
|
(21)
|
(21)
|
(17)
|
(15)
|
0
|
0
|
0
|
0
|
(30)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
194
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
|
Other |
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
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(2)
N/A
|
(4)
-156%
|
(5)
-15%
|
(5)
+2%
|
(2)
+57%
|
(2)
+15%
|
(3)
-82%
|
1
N/A
|
1
+100%
|
3
+125%
|
4
+41%
|
3
-13%
|
3
-21%
|
1
-65%
|
1
-22%
|
0
-43%
|
(4)
N/A
|
(4)
N/A
|
(12)
-161%
|
(12)
N/A
|
(7)
+42%
|
(7)
N/A
|
(2)
+69%
|
(2)
N/A
|
181
N/A
|
181
0%
|
184
+1%
|
184
0%
|
0
N/A
|
0
N/A
|
(4)
N/A
|
(15)
-252%
|
(30)
-101%
|
(30)
0%
|
(26)
+14%
|
(15)
+41%
|
0
N/A
|
0
+1 000%
|
0
-91%
|
0
+700%
|
(48)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(2)
|
(4)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
(0)
|
|
Net Change in Cash |
(3)
N/A
|
(4)
-50%
|
2
N/A
|
12
+600%
|
14
+18%
|
3
-82%
|
(2)
N/A
|
(1)
+33%
|
(7)
-429%
|
8
N/A
|
22
+174%
|
(4)
N/A
|
7
N/A
|
4
-44%
|
(14)
N/A
|
5
N/A
|
(5)
N/A
|
9
N/A
|
4
-52%
|
2
-51%
|
9
+340%
|
(1)
N/A
|
(5)
-671%
|
6
N/A
|
201
+3 135%
|
173
-14%
|
111
-36%
|
39
-64%
|
(106)
N/A
|
(104)
+2%
|
34
N/A
|
47
+38%
|
(15)
N/A
|
(9)
+39%
|
(41)
-348%
|
(2)
+94%
|
(4)
-73%
|
22
N/A
|
1
-94%
|
37
+2 939%
|
50
+34%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
17
N/A
|
28
+64%
|
19
-31%
|
21
+10%
|
21
N/A
|
17
-22%
|
15
-8%
|
6
-59%
|
(7)
N/A
|
20
N/A
|
36
+84%
|
47
+30%
|
56
+17%
|
45
-19%
|
32
-28%
|
27
-18%
|
33
+26%
|
37
+11%
|
24
-37%
|
22
-6%
|
19
-12%
|
16
-20%
|
40
+158%
|
58
+46%
|
54
-7%
|
75
+39%
|
82
+10%
|
114
+39%
|
128
+11%
|
104
-18%
|
100
-4%
|
75
-25%
|
98
+31%
|
109
+11%
|
109
+0%
|
126
+15%
|
106
-15%
|
143
+34%
|
180
+26%
|
180
0%
|
218
+21%
|