Camtek Ltd. (CAMT) quarterly cash flow statement — complete operating, investing & financing history
| Metric | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 | Q1'21 | Q4'20 | Q3'20 |
|---|
| Cash from Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.82M | 16.51M | 19.89M | 0 | 8.33M | 4.96M |
| Operating CF Margin % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.43% | 23.36% | 29.49% | - | 17.13% | 12.37% |
| Operating CF Growth % | - | - | - | - | - | - | - | - | - | - | -100% | -100% | -100% | - | 162.04% | 233.06% | 78.79% | - | 28.26% | 4.69% |
| Net Income | 33.7M | 34.31M | 33.01M | 32.74M | 27.96M | 24.8M | 20.79M | 22.06M | 18.54M | 17.25M | 21.67M | 20.71M | 19.18M | 18.38M | 12.76M | 18.5M | 15.65M | 13.36M | 7.67M | 6.02M |
| Depreciation & Amortization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 942K | 704K | 648K | 0 | 609K | 568K |
| Stock-Based Compensation | 4.57M | 3.71M | 3.78M | 3.61M | 4.08M | 3.12M | 2.94M | 3.14M | 3.33M | 3.19M | 2.37M | 2.56M | 2.93M | 2.67M | 1.62M | 1.51M | 1.47M | 1.21M | 1.17M | 1.3M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -38.26M | -38.02M | -36.79M | -36.36M | -32.04M | -27.92M | -23.73M | -25.2M | -21.87M | -20.44M | -24.04M | -23.27M | -22.11M | -21.04M | 3.34M | -3.63M | 5.88M | -14.57M | 6.26M | 346K |
| Working Capital Changes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.17M | -586K | -3.76M | 0 | -7.38M | -3.28M |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.03M | -1.13M | -6.12M | 0 | -7.34M | 5.75M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.66M | -3.86M | -9.82M | 0 | -6.49M | -5.82M |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -92.6M | 20.74M | 5.18M | 0 | 6.96M | -11.69M |
| Capital Expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.55M | -1.25M | -802K | 0 | -1.02M | -615K |
| CapEx % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.09% | 1.76% | 1.19% | - | 2.1% | 1.54% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -91.05M | 21.98M | 5.99M | 0 | 7.98M | -11.07M |
| Cash from Financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 194.54M | 53K | 45K | 0 | 64.4M | 185K |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1K | 0 | 64.29M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 194.54M | 53K | 44K | 0 | 110K | 185K |
| Net Change in Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -165.69M | 124.09M | 37.51M | 25.39M | -50.87M | 79.77M | -6.43M |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.27M | 15.26M | 19.09M | 0 | 7.31M | 4.34M |
| FCF Margin % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.33% | 21.59% | 28.3% | - | 15.03% | 10.84% |
| FCF Growth % | - | - | - | - | - | - | - | - | - | - | -100% | -100% | -100% | - | 177.38% | 251.54% | 77.4% | - | 15.69% | 0.77% |
| FCF per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.44 | 0.34 | 0.43 | - | 0.17 | 0.11 |
| FCF Conversion (FCF/Net Income) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.71x | 0.89x | 1.27x | - | 1.09x | 0.82x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |