Stock Scorer

Gilat Satellite Networks Ltd. (GILT)

Every figure this model derived for GILT, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 11,490,000 PaymentsToAcquirePropertyPlantAndEquipment 2025-12-31
cash 185,340,000 CashAndCashEquivalentsAtCarryingValue 2025-12-31
current assets 391,180,000 AssetsCurrent 2025-12-31
current liabilities 215,477,000 LiabilitiesCurrent 2025-12-31
equity 500,278,000 StockholdersEquity 2025-12-31
interest expense 8,453,000 InterestExpense 2025-12-31
ocf 20,675,000 NetCashProvidedByUsedInOperatingActivities 2025-12-31
revenue 451,657,000 Revenues 2025-12-31
sbc 8,420,000 ShareBasedCompensation 2025-12-31

The ratios

The figures themselves rather than their scores — what somebody looking up GILT on one particular measure came for.

RatioValue
cash operating margin12.29
current ratio1.82
current ratio reported1.82
deferred revenue growth44.06
dilution pct5.94
ebit cagr81.06
ebit yoy-15.37
ev ebit20.42
ev owner earnings625.81
ev sales1.06
fcf margin2.03
growth cv0.62
interest cover2.77
operating margin5.19
owner earnings margin0.17
revenue growth47.87
revenue growth per share39.57
roic4.92
rule of 4053.06
sbc pct revenue1.86

Everything else this filing tags

400 more elements from GILT's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
AdditionalPaidInCapitalCommonStock1,115,030,0002025-12-31 54USD
Assets746,054,0002025-12-31 54USD
LiabilitiesAndStockholdersEquity746,054,0002025-12-31 54USD
RetainedEarningsAccumulatedDeficit-614,749,0002025-12-31 57USD
CostOfRevenue318,313,0002025-12-31 70USD
BusinessAcquisitionsProFormaRevenue304,021,0002010-12-31 1USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets218,562,0002025-06-30 1USD
SalesRevenueGoodsNet214,522,0002017-12-31 27USD
PropertyPlantAndEquipmentGross212,618,0002025-12-31 46USD
Goodwill169,534,0002025-12-31 57USD
DividendIncomeSecuritiesOperatingTaxExempt169,300,0002024-12-31 6USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents168,995,0002025-12-31 68USD
ProceedsFromIssuanceOfCommonStock164,060,0002025-12-31 4USD
NetCashProvidedByUsedInFinancingActivities163,196,0002025-12-31 55USD
CostOfGoodsSold153,167,0002017-12-31 27USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedLessNoncontrollingInterest138,975,0002025-06-30 1USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment137,446,0002025-12-31 46USD
NetCashProvidedByUsedInInvestingActivities-136,366,0002025-12-31 57USD
GrossProfit133,344,0002025-12-31 71USD
FiniteLivedIntangibleAssetsGross120,995,0002025-12-31 32USD
TaxCreditCarryforwardValuationAllowance115,472,0002022-12-31 2USD
GoodwillAcquiredDuringPeriod115,211,0002025-12-31 3USD
BusinessAcquisitionPurchasePriceAllocationGoodwillExpectedTaxDeductibleAmount115,211,0002025-06-30 1USD
OperatingExpenses109,904,0002025-12-31 65USD
GoodwillGross105,647,0002022-12-31 27USD
PaymentsToAcquireBusinessesNetOfCashAcquired104,943,0002025-12-31 19USD
DeferredTaxAssetsGross96,273,0002025-12-31 32USD
CommonStockSharesAuthorized90,000,0002025-12-31 54shares
GuaranteeObligationsCurrentCarryingValue87,594,0002025-12-31 25USD
AccountsReceivableNetCurrent85,929,0002025-12-31 54USD
CustomerAdvancesAndDepositsCurrent82,813,0002015-12-31 8USD
NoncurrentAssets81,094,0002025-12-31 42USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities79,587,0002025-06-30 1USD
PropertyPlantAndEquipmentNet75,172,0002025-12-31 54USD
CommonStockSharesIssued73,831,3182025-12-31 54shares
CommonStockSharesOutstanding73,831,3182025-12-31 59shares
DeferredTaxAssetsValuationAllowance69,173,0002025-12-31 32USD
SalesRevenueServicesNet68,234,0002017-12-31 27USD
DisposalGroupIncludingDiscontinuedOperationRevenue67,865,0002013-12-02 3USD
FiniteLivedIntangibleAssetsAccumulatedAmortization67,009,0002025-12-31 32USD
ProceedsFromSaleAndMaturityOfHeldToMaturitySecurities62,384,0002010-12-31 3USD
GoodwillImpairedAccumulatedImpairmentLoss62,179,0002025-12-31 27USD
WeightedAverageNumberOfDilutedSharesOutstanding60,402,1652025-12-31 63shares
RepaymentsOfLongTermDebt60,000,0002025-12-31 61USD
WeightedAverageNumberOfSharesOutstandingBasic59,428,8232025-12-31 63shares
LongTermDebt59,250,0002025-06-30 19USD
ProceedsFromIssuanceOfLongTermDebt58,970,0002025-06-30 9USD
AccruedLiabilitiesCurrent58,878,0002025-12-31 55USD
UnbilledReceivablesCurrent57,443,0002017-12-31 3USD
LongTermInvestmentsAndReceivablesNet56,182,0002025-12-31 54USD
AccountsReceivableGrossCurrent55,295,0002017-12-31 4USD
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold54,996,0002013-12-02 3USD
FiniteLivedIntangibleAssetsNet53,986,0002025-12-31 32USD
IntangibleAssetsNetExcludingGoodwill53,986,0002025-12-31 54USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearThree53,625,0002025-06-30 1USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIndefiniteLivedIntangibleAssets53,417,0002025-06-30 1USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted51,970,4582016-12-31 13shares
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent49,057,0002012-12-31 1USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect48,746,0002025-12-31 36USD
GainContingencyUnrecordedAmount47,500,0002010-08-31 1USD
CostOfServices47,094,0002017-12-31 27USD
ResearchAndDevelopmentExpense46,651,0002025-12-31 71USD
InventoryNet45,430,0002025-12-31 54USD
DeferredTaxAssetsOperatingLossCarryforwards45,101,0002025-12-31 32USD
BusinessAcquisitionsProFormaNetIncomeLoss43,600,0002010-12-31 1USD
IncreaseDecreaseInAccountsReceivable42,385,0002025-12-31 71USD
OtherLiabilitiesCurrent41,529,0002025-12-31 54USD
IncreaseDecreaseInRestrictedCashForOperatingActivities-38,123,0002017-12-31 7USD
OtherAssetsCurrent37,406,0002025-12-31 55USD
ContractWithCustomerAssetNetCurrent36,987,0002025-12-31 34USD
SellingAndMarketingExpense35,114,0002025-12-31 71USD
StockIssuedDuringPeriodValueNewIssues35,085,0002016-12-31 3USD
DividendsCash35,003,0002020-12-31 4USD
DeferredTaxAssetsPropertyPlantAndEquipment34,817,0002025-12-31 32USD
FinancialLiabilitiesFairValueDisclosure34,396,0002025-12-31 10USD
RestructuringCostsAndAssetImpairmentCharges32,194,0002012-12-31 2USD
GoodwillAndIntangibleAssetImpairment31,879,0002012-12-31 3USD
AccountsPayableCurrent31,614,0002025-12-31 54USD
GeneralAndAdministrativeExpense31,345,0002025-12-31 71USD
CapitalLeasesFutureMinimumPaymentsReceivable30,924,0002012-12-31 1USD
PaymentsToAcquireHeldToMaturitySecurities30,693,0002010-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets30,468,0002025-06-30 1USD
LiabilitiesNoncurrent30,299,0002025-12-31 54USD
DeferredTaxAssetsNet27,100,0002025-12-31 32USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations23,921,0002016-12-31 14USD
DepreciationDepletionAndAmortization23,651,0002025-12-31 71USD
NetInvestmentInDirectFinancingAndSalesTypeLeases23,627,0002012-12-31 1USD
OperatingIncomeLoss23,440,0002025-12-31 71USD
ComprehensiveIncomeNetOfTax23,075,0002025-12-31 70USD
NetCashProvidedByUsedInDiscontinuedOperations22,679,0002013-12-31 6USD
NetIncomeLoss20,723,0002025-12-31 72USD
GoodwillImpairmentLoss20,402,0002015-12-31 12USD
Dividends19,999,0002020-12-31 10USD
DividendsPayableCurrentAndNoncurrent19,999,0002021-12-31 20USD
OtherAssetsNoncurrent19,871,0002025-12-31 14USD
OtherLiabilitiesNoncurrent19,622,0002025-12-31 54USD
DisposalGroupIncludingDiscontinuedOperationOperatingExpense19,511,0002013-12-02 3USD
CapitalLeasesLessorBalanceSheetNetInvestmentInDirectFinancingAndSalesTypeLeasesNoncurrent19,498,0002012-12-31 2USD
IncreaseDecreaseInCustomerAdvances-18,959,0002017-12-31 27USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest18,914,0002025-12-31 46USD
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities18,772,0002013-12-31 13USD
DeferredTaxAssetsGrossNoncurrent18,455,0002019-12-31 5USD
DeferredTaxAssetsLiabilitiesNetNoncurrent18,455,0002019-12-31 6USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent18,206,0002012-12-31 1USD
LongTermAccountsNotesAndLoansReceivableNetNoncurrent18,043,0002025-06-30 40USD
InventoryFinishedGoods17,322,0002025-12-31 52USD
IncreaseDecreaseInOtherOperatingAssets-16,940,0002025-12-31 71USD
EmployeeRelatedLiabilitiesCurrent16,720,0002025-12-31 38USD
PaymentsToAcquireShortTermInvestments16,433,0002025-12-31 6USD
ShortTermInvestments16,433,0002025-12-31 10USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable16,233,0002025-06-30 1USD
InventoryRawMaterials16,214,0002025-12-31 48USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive16,201,0002025-12-31 9USD
RevenueRecognitionMilestoneMethodRevenueRecognized16,169,0002022-12-31 3USD
DerivativeNotionalAmount16,081,0002025-12-31 17USD
ProceedsFromDivestitureOfBusinessesAndInterestsInAffiliates16,000,0002013-12-31 5USD
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations15,791,0002013-12-31 6USD
DeferredIncomeTaxAssetsNet15,558,0002025-12-31 28USD
LoansAndLeasesReceivableRelatedPartiesPeriodIncreaseDecrease14,700,0002013-03-31 1USD
SubsequentEventAmount14,700,0002013-03-31 1USD
ConvertibleLongTermNotesPayable14,379,0002010-12-31 1USD
ConvertibleNotesPayableCurrent14,374,0002011-12-31 1USD
ConvertibleDebtFairValueDisclosures14,323,0002012-06-30 4USD
RepaymentsOfConvertibleDebt14,322,0002012-12-31 9USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-13,569,0002016-12-31 14USD
AmortizationOfIntangibleAssets13,169,0002025-12-31 48USD
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations12,884,0002013-12-31 3USD
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss12,869,0002013-12-02 3USD
CapitalLeasesFutureMinimumPaymentsReceivableDueThereafter12,598,0002012-12-31 1USD
DeferredRevenue11,927,0002025-06-30 30USD
InventoryWorkInProcess11,894,0002025-12-31 52USD
IncreaseDecreaseInContractWithCustomerAsset11,831,0002025-12-31 44USD
DisposalGroupIncludingDiscontinuedOperationGeneralAndAdministrativeExpense11,758,0002013-12-02 3USD
DeferredIncomeTaxLiabilities11,542,0002025-12-31 28USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment11,542,0002025-12-31 32USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance11,506,0002025-12-31 48USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations10,778,0002016-12-31 14USD
AdvancesOnInventoryPurchases10,542,0002025-12-31 40USD
Depreciation10,482,0002025-12-31 62USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory10,365,0002025-06-30 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign10,339,0002025-12-31 48USD
ImpairmentOfLongLivedAssetsHeldForUse10,137,0002015-12-31 3USD
DeferredCostsCurrent10,040,0002025-12-31 40USD
DepreciationAndAmortization9,942,0002025-06-30 8USD
AllowanceForDoubtfulAccountsReceivable9,656,0002016-12-31 20USD
IncomeTaxReconciliationTaxExemptIncome9,537,0002024-12-31 41USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths8,914,0002025-12-31 16USD
ContractWithCustomerLiabilityCurrent8,658,0002018-12-31 2USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic8,575,0002025-12-31 48USD
AllocatedShareBasedCompensationExpense8,420,0002025-12-31 28USD
DiscontinuedOperationTaxExpenseBenefitFromProvisionForGainLossOnDisposal-8,282,0002013-12-02 3USD
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease7,907,0002016-12-31 15USD
PrepaidExpenseCurrent7,877,0002025-12-31 40USD
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition7,781,0002025-12-31 71USD
PostemploymentBenefitsLiabilityNoncurrent7,508,0002025-12-31 54USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue7,476,0002025-12-31 34USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized7,394,0002012-12-31 1USD
DeferredDiscountsFinanceChargesAndInterestIncludedInReceivables7,297,0002012-12-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour7,277,0002025-12-31 12USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree7,277,0002025-12-31 15USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo7,277,0002025-12-31 16USD
LesseeOperatingLeaseLiabilityPaymentsDue7,109,0002025-12-31 11USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive7,040,0002025-12-31 6USD
CashCollateralForBorrowedSecurities7,000,0002015-12-31 2USD
ProceedsFromRepaymentsOfShortTermDebt-7,000,0002016-12-31 27USD
IncreaseDecreaseInAccruedLiabilities6,977,0002025-12-31 71USD
IncomeLossFromContinuingOperations6,801,0002017-12-31 17USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate6,716,0002024-12-31 45USD
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss-6,642,0002013-12-02 3USD
InterestExpenseBorrowings6,521,0002025-12-31 32USD
InventoryRawMaterialsAndSupplies6,140,0002013-06-30 4USD
OperatingLeaseLiability6,059,0002025-12-31 11USD
AmortizationOfDeferredCharges6,031,0002015-12-31 2USD
DeferredTaxAssetsInProcessResearchAndDevelopment6,017,0002025-12-31 22USD
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations-5,996,0002013-12-31 6USD
OtherReceivablesNetCurrent5,971,0002025-06-30 10USD
OtherAssetsMiscellaneousCurrent5,941,0002025-12-31 40USD
OperatingLeaseRightOfUseAsset5,922,0002025-12-31 31USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount5,676,2372023-12-31 39shares
IncreaseDecreaseInContractWithCustomerLiability5,652,0002025-12-31 44USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax5,420,0002025-12-31 34USD
LineOfCreditFacilityMaximumBorrowingCapacity5,200,0002013-12-31 3USD
LossContingencyAccrualAtCarryingValue5,185,0002015-09-30 12USD
ProceedsFromSaleOfAvailableForSaleSecurities4,888,0002010-12-31 2USD
DeferredRevenueCurrent4,819,0002015-12-31 8USD
PaymentsToAcquireAvailableForSaleSecurities4,804,0002010-12-31 2USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments-4,751,0002021-06-30 37USD
OtherDeferredCreditsNoncurrent4,742,0002012-12-31 2USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax-4,741,0002025-12-31 11USD
LeaseIncome4,671,0002025-12-31 33USD
FiveYearScheduleOfMaturitiesOfParentCompanyRepaymentsOfPrincipleWithinOneYear4,665,0002013-12-31 2USD
BusinessCombinationAcquisitionRelatedCosts4,620,0002025-12-31 34USD
InterestPaidNet4,600,0002025-12-31 43USD
DeferredForeignIncomeTaxExpenseBenefit-4,599,0002025-12-31 48USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths4,479,0002017-12-31 4USD
ValueAddedTaxReceivableCurrent4,343,0002023-06-30 28USD
AccruedVacationCurrent4,222,0002015-12-31 8USD
DeferredTaxAssetsTaxDeferredExpenseOther4,176,0002025-12-31 32USD
ContractWithCustomerLiabilityRevenueRecognized4,145,0002018-12-31 1USD
CapitalLeasesFutureMinimumPaymentsReceivableCurrent4,130,0002012-12-31 1USD
CapitalLeasesLessorBalanceSheetNetInvestmentInDirectFinancingAndSalesTypeLeasesCurrent4,130,0002012-12-31 2USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearTwo4,125,0002025-06-30 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive4,093,0002015-12-31 4USD
LeaseCost4,069,0002025-12-31 27USD
CapitalLeasesFutureMinimumPaymentsReceivableInTwoYears4,063,0002012-12-31 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive4,000,0002016-12-31 5USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour4,000,0002017-12-31 6USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree4,000,0002018-12-31 7USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo4,000,0002019-12-31 8USD
InterestAndDividendIncomeOperating3,927,0002025-12-31 48USD
UnrecognizedTaxBenefits3,880,0002025-12-31 48USD
OperatingLeasePaymentsUse3,874,0002019-12-31 1USD
NetIncomeLossAvailableToCommonStockholdersBasic3,834,0002025-06-30 6USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-3,768,0002025-12-31 66USD
CommonStockValue3,765,0002025-12-31 54USD
InterestAndDividendIncomeSecuritiesOther3,692,0002025-12-31 48USD
SeveranceCosts13,682,0002025-12-31 42USD
DeferredIncomeTaxesAndTaxCredits-3,662,0002025-12-31 24USD
CapitalLeasesFutureMinimumPaymentsReceivableInThreeYears3,641,0002012-12-31 1USD
OtherSundryLiabilitiesCurrent3,623,0002025-12-31 38USD
CashFlowHedgesDerivativeInstrumentsAtFairValueNet3,620,0002025-06-30 15USD
DerivativeInstrumentsGainLossReclassificationFromAccumulatedOCIToIncomeEstimatedNetAmountToBeTransferred3,620,0002025-06-30 6USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables3,594,0002025-06-30 1USD
DeferredTaxLiabilitiesTaxDeferredIncome3,574,0002018-12-31 4USD
OtherLongTermInvestments3,500,0002025-12-31 2USD
PaymentsToAcquireOtherInvestments3,500,0002025-12-31 5USD
OtherExpenses3,437,0002024-12-31 8USD
ShortTermBorrowings3,375,0002025-06-30 19USD
IncomeTaxReconciliationNondeductibleExpenseOther3,362,0002024-12-31 45USD
DeferredTaxLiabilitiesUndistributedForeignEarnings3,359,0002020-12-31 4USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths3,356,0002025-12-31 10USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther3,340,0002025-06-30 1USD
CapitalLeasesFutureMinimumPaymentsReceivableInFourYears3,285,0002012-12-31 1USD
CapitalLeasesFutureMinimumPaymentsReceivableInFiveYears3,207,0002012-12-31 1USD
OtherOperatingIncomeExpenseNet3,206,0002025-12-31 18USD
OperatingLeaseCost3,177,0002025-12-31 26USD
InventoryWriteDown3,124,0002025-12-31 68USD
OperatingLeaseLiabilityNoncurrent3,102,0002025-12-31 30USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax3,068,0002025-12-31 34USD
OtherComprehensiveIncomeLossNetInvestmentHedgeGainLossBeforeReclassificationAndTax-3,068,0002025-12-31 29USD
DeferredTaxAssetsInventory3,058,0002025-12-31 16USD
CostMethodInvestmentsRealizedGainLoss3,034,0002011-12-31 3USD
CostmethodInvestmentsRealizedGainLossExcludingOtherThanTemporaryImpairments3,034,0002011-12-31 6USD
IncreaseDecreaseInOtherOperatingLiabilities-3,009,0002025-12-31 58USD
DeferredIncomeTaxExpenseBenefit-3,006,0002025-12-31 71USD
GrantsReceivableCurrent3,006,0002025-12-31 17USD
OtherOperatingIncome2,966,0002025-06-30 6USD
AmortizationOfDeferredSalesCommissions2,964,0002025-12-31 19USD
OperatingLeaseLiabilityCurrent2,957,0002025-12-31 30USD
SeveranceCosts2,878,0002012-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents2,845,0002025-06-30 1USD
DeferredFederalIncomeTaxExpenseBenefit2,790,0002025-12-31 48USD
DerivativeInstrumentsInHedgesAssetsAtFairValue2,741,0002025-12-31 13USD
AssetsFairValueDisclosure2,741,0002025-12-31 10USD
DerivativeAssets2,741,0002025-12-31 6USD
OtherNonoperatingIncomeExpense2,729,0002012-12-31 10USD
GainLossOnContractTermination2,727,0002012-12-31 6USD
OperatingLeasesFutureMinimumPaymentsReceivable2,707,0002012-12-31 1USD
LeaseAndRentalExpense2,578,0002018-12-31 21USD
SalesTypeLeaseSellingProfitLoss2,565,0002021-12-31 4USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset12,539,0002011-12-31 1USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability2,539,0002011-12-31 1USD
StockIssuedDuringPeriodValueAcquisitions2,461,0002023-12-31 4USD
OtherSundryLiabilitiesNoncurrent2,450,0002025-12-31 34USD
OtherRestrictedAssetsCurrent2,353,0002019-06-30 25USD
ProductWarrantyAccrualPayments2,353,0002025-12-31 16USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent2,352,0002025-12-31 49USD
OtherComprehensiveIncomeOtherNetOfTax2,352,0002025-12-31 28USD
GoodwillTranslationAndPurchaseAccountingAdjustments2,246,0002024-12-31 2USD
CashAndCashEquivalentsPeriodIncreaseDecrease-2,235,0002019-12-31 35USD
OperatingLeasesIncomeStatementSubleaseRevenue2,222,0002012-12-31 3USD
IncreaseDecreaseInAccountsPayable-2,195,0002025-12-31 71USD
ProceedsFromSaleOfAvailableForSaleSecuritiesDebt2,168,0002023-12-31 6USD
IncreaseDecreaseInAssetsHeldForSale2,084,0002023-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo2,069,0002025-12-31 11USD
LongTermDebtCurrent2,000,0002025-12-31 36USD
LongTermDebtFairValue2,000,0002024-12-31 4USD
OperatingLeasesFutureMinimumPaymentsDueCurrent1,973,0002018-12-31 7USD
ProceedsFromIssuanceOfPrivatePlacement1,940,0002025-12-31 1USD
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables1,933,0002020-12-31 3USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate1,932,0002025-12-31 7USD
TaxesPayableCurrent1,920,0002025-12-31 16USD
OtherAmortizationOfDeferredCharges1,904,0002025-12-31 18USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount1,890,0002011-06-30 1USD
IncomeTaxesPaid1,886,0002024-12-31 64USD
BusinessAcquisitionPurchasePriceAllocationAssetsAcquiredLiabilitiesAssumedNet1,867,0002011-06-30 1USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability1,840,0002025-12-31 26USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedOtherNoncurrentAssets1,838,0002025-06-30 1USD
GoodwillPurchaseAccountingAdjustments-1,829,0002025-12-31 1USD
NonoperatingIncomeExpense1,826,0002011-06-30 1USD
IncomeTaxExpenseBenefit-1,809,0002025-12-31 71USD
RelatedPartyTransactionAmountsOfTransaction1,750,0002015-12-31 8USD
AllowanceForDoubtfulAccountsReceivableChargeOffs-1,595,0002012-12-31 3USD
IncomeTaxesPaidNet1,576,0002025-12-31 3USD
IncreaseDecreaseInInventories-1,539,0002025-12-31 71USD
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfAdoptionQuantification1,521,0002018-12-31 2USD
OperatingLeasesFutureMinimumPaymentsReceivableCurrent1,514,0002012-12-31 1USD
RestructuringCosts1,508,0002015-12-31 10USD
NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired11,505,0002012-12-31 4USD
CumulativeEffectOnRetainedEarningsNetOfTax11,500,0002017-12-31 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextRollingTwelveMonths1,500,0002025-06-30 1USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax1,486,0002012-06-30 5USD
InterestAndFeeIncomeLoansAndLeases1,474,0002012-12-31 3USD
RestructuringCharges1,451,0002011-12-31 1USD
InterestPaid1,448,0002016-12-31 24USD
CustomerAdvancesCurrent1,416,0002017-12-31 18USD
OtherNonrecurringIncomeExpense1,376,0002025-12-31 9USD
CashFlowHedgeDerivativeInstrumentAssetsAtFairValue1,363,0002012-12-31 1USD
IncomeTaxReconciliationTaxSettlementsStateAndLocal1,313,0002024-12-31 2USD
AllowanceForDoubtfulAccountsReceivableCurrent1,251,0002025-12-31 34USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents1,241,0002025-12-31 20USD
ShippingHandlingAndTransportationCosts1,225,0002017-12-31 18USD
CurrentIncomeTaxExpenseBenefit1,197,0002025-12-31 48USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount1,148,0002025-12-31 1USD
BusinessExitCosts11,141,0002015-12-31 2USD
DeferredRentCreditCurrent1,128,0002024-06-30 9USD
PaymentsForRestructuring1,121,0002015-12-31 2USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations1,116,0002025-06-30 8USD
IncomeTaxesReceivable1,094,0002015-12-31 8USD
InterestExpenseLongTermDebt1,066,0002016-12-31 15USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount1,050,0002025-12-31 11USD
CapitalLeaseObligationsIncurred1,025,0002022-06-30 12USD
DefinedContributionPlanCostRecognized1,022,0002025-12-31 45USD
AccruedRoyaltiesCurrent988,0002021-12-31 22USD
WeightedAverageNumberDilutedSharesOutstandingAdjustment973,3422025-12-31 42shares
LesseeOperatingLeaseLiabilityPaymentsDueYearThree929,0002025-12-31 11USD
StockIssuedDuringPeriodValueStockOptionsExercised927,0002025-12-31 56USD
ShortTermLeaseCost892,0002025-12-31 26USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears877,0002018-12-31 7USD
AccountsAndOtherReceivablesNetCurrent858,0002014-12-31 6USD
ProvisionForDoubtfulAccounts851,0002025-12-31 33USD
BusinessAcquisitionPurchasePriceAllocationPreacquisitionContingencyAccrual-822,0002011-06-30 1USD
CapitalLeaseObligationsCurrent800,0002011-12-31 1USD
HedgingLiabilitiesCurrent799,0002011-12-31 1USD
BusinessAcquisitionPurchasePriceAllocationAmortizableIntangibleAssets720,0002011-06-30 1USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities718,0002017-12-31 3USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent679,0002025-12-31 71USD
GainLossOnSaleOfDerivatives-670,0002016-12-31 13USD
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfForeignSubsidiaries643,0002025-12-31 11USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour643,0002025-12-31 11USD
RestructuringReserveNoncurrent635,0002012-12-31 2USD
DerivativeInstrumentsInHedgesLiabilitiesAtFairValue635,0002023-12-31 2USD
DerivativeLiabilities635,0002022-12-31 1USD
OperatingLeasesFutureMinimumPaymentsReceivableInTwoYears621,0002012-12-31 1USD
OtherIncome-597,0002025-06-30 4USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears593,0002018-12-31 7USD
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesBeforeReclassificationAdjustmentsTax-565,0002024-12-31 18USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears529,0002018-12-31 6USD
OperatingLeasesFutureMinimumPaymentsReceivableInThreeYears481,0002012-12-31 1USD
IncreaseDecreaseInRestrictedCashAndInvestmentsForOperatingActivities442,0002016-12-31 22USD
GoodwillAllocationAdjustment-435,0002011-12-31 1USD
OtherComprehensiveIncomeReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax416,0002010-12-31 2USD
BusinessAcquisitionPurchasePriceAllocationNoncurrentLiabilities-398,0002011-06-30 1USD
AllowanceForDoubtfulAccountsReceivableRecoveries379,0002016-12-31 15USD
ProceedsFromIssuanceOrSaleOfEquity375,0002019-12-31 39USD
OtherRestructuringCosts367,0002015-12-31 9USD
IncomeTaxReconciliationPriorYearIncomeTaxes332,0002014-12-31 9USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions330,0002025-12-31 24USD
InterestExpenseOther327,0002025-12-31 45USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment326,0002025-06-30 1USD
OperatingLeasesFutureMinimumPaymentsDue325,0002020-06-30 8USD
DerivativeLiabilitiesCurrent320,0002018-12-31 8USD
AdvertisingExpense309,0002022-12-31 36USD
RepaymentsOfLongTermCapitalLeaseObligations309,0002016-12-31 11USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost291,0002015-12-31 12USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther271,0002025-06-30 1USD
OtherAdjustmentsToIncomeDiscontinuedOperations-255,0002013-12-02 3USD
LegalFees251,0002023-06-30 2USD
ProductWarrantyExpense233,0002022-12-31 27USD
BusinessAcquisitionPurchasePriceAllocationOtherNoncurrentAssets209,0002011-06-30 1USD
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax-201,0002012-06-30 5USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity-200,0002015-12-31 15USD
InterestExpenseDebt195,0002020-12-31 31USD
DerivativeAssetsLiabilitiesAtFairValueNet181,0002020-12-31 9USD
DerivativeInstrumentsGainLossReclassifiedFromAccumulatedOCIIntoIncomeEffectivePortionNet-177,0002024-12-31 44USD
DerivativeAssetsCurrent170,0002017-12-31 4USD
ProceedsFromStockOptionsExercised166,0002025-12-31 4USD
EffectOfExchangeRateOnCashAndCashEquivalents-161,0002021-06-30 42USD
BusinessAcquisitionContingentConsiderationAtFairValueNoncurrent151,0002012-12-31 2USD
IncreaseDecreaseInPostretirementObligations-145,0002025-12-31 71USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax135,0002021-06-30 32USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions129,0002022-12-31 7USD
NoncashMergerRelatedCosts118,0002019-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive112,0002025-12-31 11USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued109,0002025-12-31 32USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements108,2862025-06-30 8shares
AccruedRoyaltiesCurrentAndNoncurrent96,0002013-12-31 1USD
OperatingLeasesFutureMinimumPaymentsReceivableInFourYears91,0002012-12-31 1USD
RestrictedCashAndCashEquivalentsAtCarryingValue88,0002025-12-31 54USD
RestrictedCashCurrent88,0002025-12-31 31USD
OperatingLeasesFutureMinimumPaymentsDueThereafter84,0002014-12-31 3USD
GainsLossesOnExtinguishmentOfDebt78,0002009-12-31 1USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign69,0002014-12-31 6USD
DeferredTaxAssetsGrossCurrent68,0002015-12-31 8USD
ContractWithCustomerLiabilityNoncurrent67,0002025-12-31 29USD
DeferredTaxAssetsLiabilitiesNet64,0002016-12-31 10USD
DeferredTaxAssetsNetCurrent64,0002016-12-31 11USD
OtherInterestAndDividendIncome63,0002025-12-31 42USD
IncomeTaxReconciliationChangeInEnactedTaxRate56,0002018-12-31 5USD
FreshStartAdjustmentIncreaseDecreaseRetainedEarningsDeficit55,0002019-12-31 3USD

What to be careful about

What this model itself distrusts about GILT's figures. Written by the derivation as it ran, not added afterwards.