Automatic Bank Services Ltd
TASE:SHVA
Cash Flow Statement
Cash Flow Statement
Automatic Bank Services Ltd
| 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 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
20
|
23
|
31
|
29
|
23
|
24
|
24
|
27
|
35
|
38
|
42
|
45
|
41
|
34
|
28
|
24
|
26
|
34
|
37
|
38
|
42
|
41
|
48
|
51
|
49
|
52
|
48
|
|
| Depreciation & Amortization |
5
|
6
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
10
|
11
|
12
|
13
|
|
| Other Non-Cash Items |
3
|
4
|
5
|
3
|
10
|
8
|
8
|
6
|
1
|
3
|
4
|
6
|
10
|
17
|
21
|
23
|
20
|
13
|
10
|
6
|
5
|
9
|
6
|
6
|
6
|
1
|
2
|
|
| Cash Taxes Paid |
2
|
3
|
4
|
2
|
8
|
9
|
9
|
10
|
8
|
8
|
9
|
9
|
12
|
13
|
13
|
14
|
12
|
13
|
14
|
15
|
13
|
13
|
13
|
13
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
3
|
(8)
|
(7)
|
(3)
|
(14)
|
(4)
|
(9)
|
(3)
|
(5)
|
(12)
|
(9)
|
(14)
|
(15)
|
(11)
|
(8)
|
(7)
|
(4)
|
(16)
|
(15)
|
(21)
|
(18)
|
(8)
|
(11)
|
(7)
|
(2)
|
(3)
|
1
|
|
| Cash from Operating Activities |
31
N/A
|
24
-22%
|
36
+47%
|
35
-1%
|
25
-28%
|
34
+33%
|
28
-16%
|
36
+26%
|
37
+3%
|
35
-5%
|
43
+22%
|
43
+1%
|
43
-1%
|
46
+9%
|
47
+3%
|
47
-1%
|
49
+5%
|
38
-24%
|
40
+6%
|
32
-21%
|
38
+21%
|
51
+33%
|
52
+1%
|
60
+16%
|
64
+6%
|
62
-3%
|
64
+4%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(7)
|
(10)
|
(10)
|
(10)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(10)
|
(15)
|
(18)
|
(21)
|
(16)
|
(16)
|
(17)
|
(17)
|
(19)
|
(19)
|
(21)
|
(24)
|
(29)
|
|
| Other Items |
(17)
|
(16)
|
(16)
|
(16)
|
(6)
|
(11)
|
(11)
|
(13)
|
(8)
|
(2)
|
(3)
|
(20)
|
(21)
|
(21)
|
(45)
|
(14)
|
(14)
|
(15)
|
15
|
(11)
|
(6)
|
(3)
|
(15)
|
13
|
7
|
12
|
33
|
|
| Cash from Investing Activities |
(19)
N/A
|
(18)
+5%
|
(19)
-2%
|
(23)
-23%
|
(16)
+31%
|
(21)
-30%
|
(21)
0%
|
(18)
+13%
|
(11)
+40%
|
(4)
+61%
|
(6)
-33%
|
(22)
-287%
|
(22)
-1%
|
(23)
-3%
|
(55)
-143%
|
(29)
+47%
|
(32)
-11%
|
(37)
-14%
|
(1)
+98%
|
(27)
-3 268%
|
(23)
+18%
|
(21)
+8%
|
(34)
-62%
|
(7)
+81%
|
(13)
-105%
|
(12)
+7%
|
4
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Debt |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(25)
|
(25)
|
(14)
|
(36)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(25)
|
(25)
|
(25)
|
(25)
|
(30)
|
(60)
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
-104%
|
(1)
-51%
|
(1)
-21%
|
(1)
0%
|
(1)
+2%
|
(1)
+1%
|
(1)
-9%
|
(13)
-1 305%
|
(13)
-1%
|
(26)
-106%
|
(27)
-1%
|
(15)
+44%
|
(37)
-148%
|
(24)
+36%
|
(24)
-1%
|
(24)
-1%
|
(24)
-1%
|
(24)
0%
|
(24)
+0%
|
(24)
+0%
|
(27)
-12%
|
(27)
+0%
|
(27)
+0%
|
(27)
+0%
|
(32)
-18%
|
(62)
-93%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
(1)
|
(1)
|
|
| Net Change in Cash |
12
N/A
|
6
-53%
|
16
+199%
|
11
-31%
|
9
-25%
|
12
+43%
|
7
-45%
|
17
+144%
|
13
-22%
|
18
+37%
|
11
-41%
|
(6)
N/A
|
6
N/A
|
(13)
N/A
|
(31)
-134%
|
(6)
+81%
|
(7)
-20%
|
(23)
-230%
|
15
N/A
|
(20)
N/A
|
(9)
+57%
|
3
N/A
|
(9)
N/A
|
26
N/A
|
23
-12%
|
17
-28%
|
5
-68%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
29
N/A
|
22
-23%
|
34
+50%
|
28
-16%
|
15
-45%
|
24
+54%
|
18
-23%
|
31
+69%
|
34
+10%
|
33
-4%
|
40
+22%
|
41
+3%
|
41
0%
|
44
+7%
|
37
-15%
|
32
-13%
|
31
-4%
|
16
-48%
|
24
+49%
|
15
-36%
|
22
+41%
|
34
+55%
|
33
-2%
|
41
+23%
|
43
+5%
|
38
-12%
|
35
-7%
|
|