VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
WILCG. Willi-Food International Ltd.
$32.22$449M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksWILCCash Flow

G. Willi-Food International Ltd. (WILC) Cash Flow Statement

29Y historyFree accessUpdated daily

Free cash flow remains inconsistent, oscillating between a negative $33.7 million in 2024Q2 and a positive $26.8 million in 2025Q3, largely driven by unpredictable working capital swings.

WILC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97
Cash from Operations81.62M54.06M42.97M33.71M14.07M45.52M64.18M-2.57M27.04M13.04M17.29M14.34M19.65M3.73M-7.12M22.95M20.42M17.67M18.88M7.96M23.85M-7.29M-17.26K5.43M9.35M8.61M7.57M16.27M-832.1K1.77M
Operating CF Margin %-9.63%7.46%6.2%2.82%10.02%14.13%-0.65%7.99%4.18%5.88%4.59%5.98%1.11%-2.49%8.68%5.86%5.82%5.41%3.18%12.49%-4.39%-0.01%3.96%7.11%6.78%5.96%12.51%-0.61%1.73%
Operating CF Growth %7206.51%25.8%27.49%139.59%-69.09%-29.07%2601.01%-109.49%107.35%-24.58%20.6%-27.04%426.89%152.38%-131.02%12.43%15.52%-6.39%137.12%-66.62%427.13%-42133.08%-100.32%-41.88%8.65%13.65%-53.45%2054.77%-147.05%-
Net Income90.51M83.14M70.31M31.66M41.56M45.1M52.21M51.51M24.97M21.05M10.85M6.84M18.85M31.81M24.01M14.35M29.33M29.6M267K1.97M28.53M7.72M11.2M8.77M7.21M8.23M7.78M7.77M7.49M6.72M
Depreciation & Amortization8.26M7.33M7.3M6.95M6.51M6.2M5.69M4.82M3.61M3.68M3.76M3.72M3.63M4.46M3.13M3.51M5.82M5.78M05.45M1.2M1.25M1.06M955.08K925.04K1.03M1.34M767.64K416.05K353.7K
Stock-Based Compensation588K0473K1.04M790K00000152K152K2.12M190K88K200K00000000000000
Deferred Taxes1.68M3.17M5.02M670K2.18M1.25M1.59M001.26M-3.11M-1M913K913K-239K-239K1.34M739K0-431.85K320.15K32.2K-690.55K353.25K-104.36K708.32K0-327.8K0-353.7K
Other Non-Cash Items-59.63M-48.29M-43.45M-20.04M-12.84M-13.8M-27.51M-14.97M13.6M-5.37M8.31M-245K-77K-11.61M-3.82M5.02M-3.07M27K18.61M165.8K-17.44M-4.6K-474.75K-3.64M-583.49K-985.49K-886.27K547.72K2.91M1.06M
Working Capital Changes40.22M8.71M3.31M13.43M-24.13M6.77M32.2M-43.92M-15.14M-777K-2.67M4.87M-5.79M-22.04M-30.29M120K-12.93M-13.41M0-1.47M11.24M-15.5M-11.12M-1.01M1.91M-373.96K-659.64K7.51M-11.65M-6.01M
Change in Receivables18.2M15.82M18.05M7.53M-17.15M10.19M22.03M-29.78M-187K-5.03M2.41M81K-6.22M-9.05M-16.61M-5.77M-8.47M-7.2M000000000000
Change in Inventory30.16M3.82M-35.76M9.45M-12.4M-14K12.03M-22.26M-9.39M1.98M-7.36M14.07M5.42M-4.73M-16.66M1.69M7.2M-10.99M0-2.63M11.66M-3.66M-8.33M-2.52M3.94M-8.57M4.55M-1.46M2.5M-4.95M
Change in Payables-4.07M-10.94M0-3.55M17.15M-3.4M-1.86M29.78M001.02M00000-6.44M4.67M000000000000
Cash from Investing-2.8M-3.8M-45.71M-5.17M8.29M15.45M-24.59M-8.11M-5.82M-29.56M52.13M-24.63M27.07M-15.18M20.8M-90.8M-59.79M-2.15M-3.08M-44.45M-31.77M-15.61M40.46M-19.06M-6.78M-13.43M3.79M-4.16M0-5.31M
Capital Expenditures-34.24M-31.23M-48.75M-23.55M-13.35M-6.21M-2.9M-1.79M-2.14M-2.65M-1.92M-2.99M-8.08M-6.08M-1.63M-1.64M-6.21M-1.84M-3.62M-11.29M-22.9M-14.88M-694.87K-2.03M-1.11M-1.07M-837.71K-1.55M-416.05K-1.06M
CapEx % of Revenue5.53%5.56%8.47%4.33%2.68%1.37%0.64%0.45%0.63%0.85%0.65%0.96%2.46%1.81%0.57%0.62%1.78%0.61%1.04%4.51%12%8.96%0.41%1.48%0.85%0.84%0.66%1.19%0.3%1.04%
Acquisitions3.03K87.34K000000-3.56M-1.81M8.69M0-64.43M0000-129K-14.91M-15.44M00000-321.16K0000
Investments------------------------------
Other Investing3.98M03.03M18.37M21.64M21.66M-949K-17.65M3.97M2.17M-8.5M456K65.4M-65.42M22.42M-89.16M-53.59M239K-1.28M-131.1K509.71K50.6K34.53K571.3K260.91K17.6K40.47K282.16K-416.05K353.7K
Cash from Financing-49.32M-47.62M-12.3M-42.35M-57.09M-62.14M40.65M-1.76M00-19.27M6.81M-18K-9.91M9.23M-11.12M65.9M-7.15M1.32M6.8M68.7M-2.49M3.01M-1.06M-1.17M2.15M0007.43M
Debt Issued (Net)2.68M0-2.32M-2.41M-2.18M-2.17M-1.82M-1.13M00016K009.93M0-373K-4.48M3.64M6.78M0-2.49M2.45M-1.06M-1.17M2.15M000-8.49M
Equity Issued (Net)00000042.47M-628K000000-702K-10.14M70.25M00073.44M0556.75K00000014.86M
Dividends Paid-51.51M-45.9M-9.98M-39.95M-54.91M-59.98M0000-19.25M0000000-269K0-4.74M000000000
Share Repurchases0000000-628K000000-702K-10.14M00000000000000
Other Financing-486.31K-1.73M00000000-16K6.79M-18K-9.91M0-982K-3.98M-2.68M-2.04M0-1000000001.06M
Net Change in Cash32.18M16.54M-14.53M-13.14M-45.11M-6.1M79.96M-12.43M21.23M-16.52M50.16M-3.48M46.7M-21.37M22.9M-78.97M26.53M8.36M17.1M-29.82M60.79M-25.38M43.45M-14.69M1.4M-2.68M11.36M12.11M-832.1K7.43M
Free Cash Flow47.39M22.83M-5.77M10.16M719K39.31M61.27M-4.36M24.9M10.39M15.38M11.34M11.58M-2.35M-8.75M21.31M14.21M15.83M15.27M-3.32M947.81K-22.17M-712.13K3.41M8.24M7.54M6.73M14.71M-1.25M707.4K
FCF Margin %7.66%4.07%-1%1.87%0.14%8.65%13.49%-1.1%7.36%3.33%5.23%3.63%3.52%-0.7%-3.05%8.06%4.08%5.22%4.37%-1.33%0.5%-13.34%-0.42%2.48%6.26%5.94%5.3%11.32%-0.91%0.69%
FCF Growth %442.92%495.41%-156.81%1313.35%-98.17%-35.85%1506.31%-117.5%139.61%-32.42%35.54%-2%593.23%73.17%-141.05%49.97%-10.26%3.73%559.28%-450.67%104.27%-3013.48%-120.91%-58.64%9.27%11.91%-54.23%1278.85%-276.44%-
FCF per Share3.411.64-0.420.730.052.834.56-0.331.880.781.160.870.89-0.18-0.671.571.101.541.49-0.320.10-2.57-0.080.400.960.880.791.72-0.150.09
FCF Conversion (FCF/Net Income)0.52x0.65x0.61x1.06x0.34x1.01x1.23x-0.05x1.08x0.62x1.59x2.09x1.04x0.12x-0.30x1.25x0.72x0.58x-24.02x4.04x0.84x-0.94x-0.00x0.62x1.30x1.05x0.97x2.09x-0.11x0.26x
Interest Paid0000000000000024K47K59K627K835K00000000000
Taxes Paid0017.47M13.66M12.02M12.99M21.56M10M7.71M5.93M8.13M6.16M9.83M8.73M5.14M9.47M2.98M2.19M3.74M00000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Working capital volatility

Earnings Quality Obscured by Volatility

As reported in financial statements, the relationship between net income and operating cash flow is highly erratic, with the OCF/NI ratio swinging from a low of 0.02 in 2025Q1 to a peak of 2.29 in 2023Q4, indicating significant underlying accrual-based distortions.

The frequent divergence between accounting profits and cash generation suggests that reported net income is heavily influenced by non-cash items or timing differences in revenue recognition. Investors should monitor whether these fluctuations are purely seasonal or if they reflect a structural difficulty in converting sales into realized cash flows.

FCF Volatility Limits Capital Predictability

Based on recent quarterly filings, free cash flow trajectory remains inconsistent, oscillating between a negative $33.7 million in 2024Q2 and a positive $26.8 million in 2025Q3, which complicates the assessment of the company's ability to sustain consistent shareholder returns or internal reinvestment.

The extreme variance in FCF margins suggests that the core business is highly sensitive to external shocks, likely related to import logistics and inventory timing. This lack of stability in cash generation may explain the company's conservative approach to capital allocation and its reliance on a large cash buffer.

Working Capital Swings Drive Cash

According to the cash flow statements, working capital changes are the primary driver of liquidity fluctuations, with a massive $56 million outflow in 2024Q2 followed by a $31.9 million inflow in 2025Q3, highlighting the operational intensity of managing a fragmented import-based inventory model.

These dramatic swings in working capital suggest that the company is frequently forced to absorb significant inventory costs or manage delayed receivables during periods of regional instability. Such volatility in the cash conversion cycle warrants further investigation into the company's inventory management and supplier payment terms.

Passive Cash Management Risks Stagnation

As indicated by historical data, capital deployment has been characterized by sporadic dividend payments, such as the $30 million distribution in 2025Q2, rather than consistent reinvestment, leaving the company's substantial cash reserves largely unproductive in the absence of meaningful M&A activity.

The reliance on dividends to return capital, rather than strategic acquisitions or share repurchases, suggests a management preference for maintaining a fortress balance sheet over aggressive growth. This strategy may continue to weigh on equity returns if the cash is not deployed to enhance the competitive moat.

WILC — Frequently Asked Questions

Quick answers to the most common questions about buying WILC stock.

How much cash does G. Willi-Food International Ltd. (WILC) generate from operations?

G. Willi-Food International Ltd. (WILC) generated $54.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is G. Willi-Food International Ltd.'s free cash flow?

G. Willi-Food International Ltd. (WILC) generated $22.8M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is G. Willi-Food International Ltd.'s capital expenditure (CapEx)?

G. Willi-Food International Ltd. (WILC) spent $31.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does G. Willi-Food International Ltd. distribute cash to shareholders?

In 2025, G. Willi-Food International Ltd. (WILC) returned $45.9M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.