SaverOne 2014 Ltd (SVRE) Cash Flow Statement
Where SVRE’s cash came from and went, 2025
December 31, 2025 · Israeli shekels- Cash from operations
- −₪29.2M
- Capital expenditures
- ₪7,000 0.7% of revenue
- Free cash flow
- −₪29.2M −2,875.4% margin
- Returned to shareholders
- —
- Change in cash
- ₪846,000 cash at year-end ₪14.1M
Cash from operations
−₪29.2M
Net borrowing (repayment)
+₪4.2M
Shares issued
+₪27.9M
Currency & other
−₪2.1M
Change in cash
₪846,000
Drawn to scale: where the cash came from and how it was used. Hover for values.
SVRE operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
SVRE cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | ₪473.7M2016 | −₪29.2M2025 | — | |
| Capital expenditures | ₪725.9M2016 | ₪7,0002025 | −72.3%/yr | |
| Free cash flow | −₪252.2M2016 | −₪29.2M2025 | — | |
| Free cash flow margin | −10.9%2016 | −2,875.4%2025 | −2,864.5 pts | |
| Stock-based compensation | ₪7.1M2016 | ₪175,0002025 | −33.7%/yr | |
| Dividends paid | ₪1,0002019 | ₪614.5M2021 | +78,289.8%/yr | |
| Share buybacks (net) | ₪102.5M2016 | ₪2.6M2023 | −40.7%/yr | |
| Capex / revenue | 31.3%2016 | 0.7%2025 | −30.6 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
SVRE cash flow by activity
OperatingInvestingFinancingChange in cash
SVRE net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
SVRE cash flow statement in Israeli shekels
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −₪29.4M | −₪34.9M | −₪33.8M | −₪25.0M | −₪26.5M | −₪13.6M | −₪9.4M | −₪11.6M | −₪9.6M | ₪264.9M |
| Depreciation & amortization | ₪462,000 | ₪418,000 | ₪523,000 | ₪507,000 | ₪459,000 | ₪203,000 | ₪23,000 | ₪14,000 | ₪7,000 | ₪101.1M |
| Stock-based compensation | ₪175,000 | ₪598,000 | ₪978,000 | ₪1.2M | ₪3.3M | ₪4.4M | ₪211,000 | ₪177,000 | ₪296,000 | ₪7.1M |
| Change in working capital | ₪741,000 | −₪2.5M | −₪2.5M | −₪885,000 | −₪298,000 | ₪539,000 | −₪189,000 | ₪855,000 | ₪516,000 | −₪33.7M |
| Other non-cash items | −₪1.1M | ₪2.0M | −₪194,000 | −₪4.2M | −₪152,000 | −₪3.9M | ₪1.0M | ₪2.7M | −₪425,000 | ₪134.3M |
| Cash from operating activities | −₪29.2M | −₪34.4M | −₪35.0M | −₪28.4M | −₪23.1M | −₪12.4M | −₪8.4M | −₪7.8M | −₪9.2M | ₪473.7M |
| Investing activities | ||||||||||
| Capital expenditures | −₪7,000 | −₪79,000 | −₪128,000 | −₪62,000 | −₪144,000 | −₪121,000 | −₪33,000 | −₪20,000 | −₪24,000 | −₪725.9M |
| Investments (net) | ₪0 | −₪84,000 | ₪9.9M | −₪5.1M | −₪5.0M | −₪5.0M | −₪5.0M | −₪5.0M | — | — |
| Acquisitions & other investing | ₪0 | ₪79,000 | ₪128,000 | ₪62,000 | −₪41,000 | ₪4.9M | ₪5.0M | ₪5.1M | ₪0 | — |
| Cash from investing activities | −₪7,000 | −₪84,000 | ₪9.9M | −₪5.1M | −₪5.2M | −₪231,000 | −₪53,000 | ₪70,000 | −₪24,000 | — |
| Financing activities | ||||||||||
| Dividends paid | — | — | — | — | −₪614.5M | −₪1.61B | −₪1,000 | — | — | — |
| Share repurchases & issuance (net) | — | — | −₪2.6M | −₪2.4M | −₪1.5M | −₪1.7M | −₪5.4M | −₪1.2M | −₪46.6M | −₪102.5M |
| Net borrowing (repayment) | ₪4.2M | ₪10.2M | ₪2.4M | −₪467,000 | −₪440,000 | −₪171,000 | −₪171,000 | −₪388,000 | — | — |
| Shares issued | ₪27.9M | ₪20.5M | ₪20.1M | ₪42.4M | ₪0 | ₪48.2M | ₪108,000 | ₪0 | ₪0 | ₪0 |
| Other financing | −₪50,000 | −₪144,000 | ₪2.6M | ₪2.4M | ₪615.8M | ₪1.62B | ₪13.8M | ₪7.7M | ₪56.2M | ₪352.4M |
| Cash from financing activities | ₪32.1M | ₪30.5M | ₪22.5M | ₪42.0M | −₪611,000 | ₪50.1M | ₪8.3M | ₪6.2M | ₪9.7M | ₪249.9M |
| Summary | ||||||||||
| Net change in cash | ₪846,000 | −₪3.8M | −₪2.1M | ₪10.6M | −₪28.9M | ₪37.5M | −₪164,000 | −₪1.6M | ₪445,000 | −₪102.7M |
| Cash at end of period | ₪14.1M | ₪13.3M | ₪17.1M | ₪19.2M | ₪8.7M | ₪37.6M | ₪109,000 | ₪273,000 | ₪1.9M | ₪700.9M |
| Free cash flow | −₪29.2M | −₪34.5M | −₪35.1M | −₪28.4M | −₪23.3M | −₪12.5M | −₪8.4M | −₪7.8M | −₪9.2M | −₪252.2M |
| Free cash flow margin | −2,875.4% | −2,049.0% | −1,292.2% | −2,383.2% | −5,172.7% | −3,950.3% | −9,907.1% | −0.2% | −0.3% | −10.9% |
| Capex / revenue | 0.7% | 4.7% | 4.7% | 5.2% | 32.0% | 38.3% | 38.8% | 0.0% | 0.0% | 31.3% |
| Operating cash flow / net income | — | — | — | — | — | — | — | — | — | 1.79 |
| Jun '26 | Dec '25 | Jun '25 | Dec '24 | Jun '24 | Mar '24 | Sep '23 | Jun '23 | Mar '23 | Dec '22 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −₪24.0M | −₪13.3M | −₪16.1M | −₪9.3M | −₪8.1M | −₪8.1M | −₪8.0M | −₪8.9M | −₪8.9M | −₪5.2M |
| Depreciation & amortization | ₪216,275 | ₪225,993 | ₪243,491 | ₪246,123 | ₪88,000 | ₪88,000 | ₪134,500 | ₪127,000 | ₪127,000 | ₪142,000 |
| Stock-based compensation | — | −₪80,000 | ₪255,000 | ₪105,000 | ₪194,000 | ₪194,000 | ₪250,000 | ₪239,000 | ₪239,000 | −₪2.2M |
| Change in working capital | ₪619,200 | −₪625,000 | ₪1.4M | ₪499,000 | −₪512,500 | −₪512,500 | −₪1.2M | −₪1.3M | −₪1.3M | −₪909,000 |
| Other non-cash items | ₪11.9M | −₪35,993 | −₪1.1M | −₪9.6M | ₪215,000 | ₪215,000 | ₪295,000 | ₪781,500 | ₪781,500 | ₪209,000 |
| Cash from operating activities | −₪11.3M | −₪13.8M | −₪15.4M | −₪18.1M | −₪8.2M | −₪8.2M | −₪8.5M | −₪9.0M | −₪9.0M | −₪8.0M |
| Investing activities | ||||||||||
| Capital expenditures | −₪16,775 | −₪554 | −₪7,000 | −₪34,500 | −₪5,000 | −₪5,000 | −₪26,500 | −₪37,500 | −₪37,500 | −₪19,000 |
| Investments (net) | — | — | — | — | — | — | — | ₪3.1M | ₪3.1M | −₪10.1M |
| Acquisitions & other investing | −₪13 | ₪17 | ₪0 | ₪0 | −₪2,500 | −₪2,500 | ₪1.9M | −₪2,500 | −₪2,500 | ₪0 |
| Cash from investing activities | −₪16,788 | −₪537 | −₪7,000 | −₪34,500 | −₪7,500 | −₪7,500 | ₪1.9M | ₪3.1M | ₪3.1M | −₪10.1M |
| Financing activities | ||||||||||
| Share repurchases & issuance (net) | — | — | — | — | — | −₪636,000 | −₪34,000 | −₪1,000 | −₪1.7M | −₪552,000 |
| Net borrowing (repayment) | — | — | — | — | — | — | — | −₪117,000 | −₪117,000 | −₪116,000 |
| Shares issued | ₪0 | ₪0 | ₪0 | ₪0 | ₪0 | ₪0 | ₪0 | ₪0 | ₪0 | ₪0 |
| Other financing | ₪6.3M | ₪12.2M | ₪19.8M | ₪10.1M | ₪5.2M | ₪5.8M | ₪7.7M | ₪3.7M | ₪5.4M | ₪5.7M |
| Cash from financing activities | ₪6.3M | ₪12.2M | ₪19.8M | ₪10.1M | ₪5.2M | ₪5.2M | ₪7.7M | ₪3.6M | ₪3.6M | ₪5.0M |
| Summary | ||||||||||
| Net change in cash | −₪4.9M | −₪1.8M | ₪16.0M | −₪11.3M | −₪2.9M | −₪2.9M | ₪1.2M | −₪4.5M | −₪2.2M | −₪12.9M |
| Cash at end of period | ₪8.4M | ₪14.1M | ₪16.0M | ₪3.6M | −₪2.9M | −₪2.9M | ₪1.2M | ₪14.8M | ₪17.0M | ₪19.2M |
| Free cash flow | −₪11.3M | −₪13.8M | −₪15.4M | −₪9.1M | −₪8.2M | −₪8.2M | −₪8.6M | −₪9.0M | −₪9.0M | −₪8.0M |
| Free cash flow margin | −4,084.3% | −5,322.7% | −2,033.7% | −1,513.3% | −3,379.9% | −3,379.9% | −1,374.0% | −1,223.2% | −1,223.2% | −1,819.6% |
| Capex / revenue | 6.1% | 0.2% | 0.9% | 5.8% | 2.1% | 2.1% | 4.3% | 5.1% | 5.1% | 4.3% |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in Israeli shekels as reported; data from EODHD.
SVRE cash generation
In fiscal 2025 (ended December 31, 2025), SaverOne 2014 generated -₪29.2 million of cash from operations and spent ₪0.0 million on capital expenditures, leaving free cash flow of -₪29.2 million, −2,875.4% of revenue. Cash and equivalents rose by ₪0.8 million over the year.
Related: SVRE income statement, SVRE balance sheet. See the SVRE stock overview for the latest quote and news.
SVRE cash flow FAQ
What is SaverOne 2014's free cash flow?
SaverOne 2014's free cash flow was -₪29.2 million in fiscal 2025: -₪29.2 million of operating cash flow minus ₪0.0 million of capital expenditures It was -₪34.5 million a year earlier..
How much cash does SaverOne 2014 generate from operations?
SaverOne 2014 generated -₪29.2 million of cash from operating activities in fiscal 2025.
How much does SaverOne 2014 spend on capital expenditures?
SaverOne 2014 spent ₪0.0 million on capital expenditures in fiscal 2025, 0.7% of revenue, compared with ₪0.1 million the year before.