B Communications Ltd. (BCOMF)

B Communications Income Statement

Financials in millions ILS. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	8,719	8,884	9,103	8,986	8,821	8,723
Revenue Growth (YoY)	-2.17%	-2.41%	1.30%	1.87%	1.12%	-2.31%
Cost of Revenue	1,898	1,957	1,936	1,837	1,895	1,902
Gross Profit	6,821	6,927	7,167	7,149	6,926	6,821
Selling, General & Admin	3,084	3,200	3,278	3,247	3,119	3,012
Other Operating Expenses	-	-8	-11	-7	-11	-11
Operating Expenses	4,911	4,956	5,035	4,987	4,858	4,718
Operating Income	1,910	1,971	2,132	2,162	2,068	2,103
Interest Expense	-469	-443	-407	-352	-435	-412
Interest & Investment Income	110	111	115	53	28	30
Earnings From Equity Investments	-22	-8	-	-	-	-
Other Non Operating Income (Expenses)	-22	-132	-73	-136	-41	-14
EBT Excluding Unusual Items	1,507	1,499	1,767	1,727	1,620	1,707
Merger & Restructuring Charges	-205	-195	-74	-180	-132	-113
Gain (Loss) on Sale of Investments	45	52	26	23	11	17
Gain (Loss) on Sale of Assets	16	17	2	8	175	18
Asset Writedown	293	-144	-202	-270	-285	-319
Legal Settlements	-20	-20	-44	-55	23	-11
Other Unusual Items	-	-	-75	-26	-34	-65
Pretax Income	1,636	1,209	1,400	1,227	1,378	1,234
Income Tax Expense	296	321	346	336	382	334
Earnings From Continuing Operations	1,340	888	1,054	891	996	900
Minority Interest in Earnings	-1,071	-780	-867	-733	-867	-743
Net Income	269	108	187	158	129	157
Preferred Dividends & Other Adjustments	1	1	-	-	-	-
Net Income to Common	268	107	187	158	129	157
Net Income Growth	133.91%	-42.25%	18.35%	22.48%	-17.83%	-
Shares Outstanding (Basic)	104	106	106	111	116	116
Shares Outstanding (Diluted)	104	106	106	112	116	116
Shares Change (YoY)	-1.23%	-	-5.36%	-3.45%	-	169.77%
EPS (Basic)	2.57	1.01	1.76	1.42	1.11	1.35
EPS (Diluted)	2.57	1.01	1.74	1.41	1.11	1.35
EPS Growth	142.11%	-41.99%	23.40%	27.03%	-17.78%	-
Free Cash Flow	1,892	2,053	2,109	2,138	1,498	2,076
Free Cash Flow Per Share	18.11	19.37	19.90	19.09	12.91	17.90
Gross Margin	78.23%	77.97%	78.73%	79.56%	78.52%	78.20%
Operating Margin	21.91%	22.19%	23.42%	24.06%	23.44%	24.11%
Profit Margin	3.07%	1.20%	2.05%	1.76%	1.46%	1.80%
Free Cash Flow Margin	21.70%	23.11%	23.17%	23.79%	16.98%	23.80%
EBITDA	3,175	3,173	3,325	3,907	3,957	3,961
EBITDA Margin	36.41%	35.72%	36.53%	43.48%	44.86%	45.41%
D&A For EBITDA	1,265	1,202	1,193	1,745	1,889	1,858
EBIT	1,910	1,971	2,132	2,162	2,068	2,103
EBIT Margin	21.91%	22.19%	23.42%	24.06%	23.44%	24.11%
Effective Tax Rate	18.09%	26.55%	24.71%	27.38%	27.72%	27.07%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.