Aerodrome Group Ltd (TLV:ARDM)

Aerodrome Group Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	9.74	14.45	33.87	24.47	18.75
Revenue Growth (YoY)	-32.62%	-57.33%	38.39%	30.51%	33.91%
Cost of Revenue	9.71	13.46	19.77	16.22	11.78
Gross Profit	0.03	0.99	14.1	8.26	6.97
Selling, General & Admin	10.19	12.54	14.31	17.99	13.66
Research & Development	1.08	2.02	1.44	1.13	0.24
Other Operating Expenses	-	-	-	1.27	2.31
Operating Expenses	11.28	14.56	15.75	20.38	16.21
Operating Income	-11.25	-13.57	-1.65	-12.13	-9.25
Interest Expense	-0.14	-0.15	-0.22	-0.17	-0.29
EBT Excluding Unusual Items	-11.39	-13.72	-1.87	-12.3	-9.54
Impairment of Goodwill	-2.91	-9.37	-	-1.1	-3.36
Gain (Loss) on Sale of Investments	-0.29	0.1	0.42	0.31	-
Gain (Loss) on Sale of Assets	-0.21	-	0.03	-	-0.09
Asset Writedown	-8.26	-	-	-	-
Other Unusual Items	-	-	-	1.1	3.04
Pretax Income	-23.05	-22.98	-1.42	-11.99	-9.95
Income Tax Expense	-1.44	-0.18	-0.87	-1.09	-0.98
Net Income	-21.61	-22.8	-0.55	-10.9	-8.97
Net Income to Common	-21.61	-22.8	-0.55	-10.9	-8.97
Shares Outstanding (Basic)	95	92	80	80	77
Shares Outstanding (Diluted)	95	92	80	80	77
Shares Change (YoY)	3.80%	14.71%	-	3.64%	43.86%
EPS (Basic)	-0.23	-0.25	-0.01	-0.14	-0.12
EPS (Diluted)	-0.23	-0.25	-0.01	-0.14	-0.12
Free Cash Flow	-3.67	-10.12	-1.85	-7.59	-6.53
Free Cash Flow Per Share	-0.04	-0.11	-0.02	-0.10	-0.08
Gross Margin	0.29%	6.85%	41.63%	33.74%	37.16%
Operating Margin	-115.52%	-93.88%	-4.87%	-49.54%	-49.30%
Profit Margin	-221.94%	-157.77%	-1.61%	-44.53%	-47.84%
Free Cash Flow Margin	-37.64%	-70.02%	-5.46%	-31.02%	-34.84%
EBITDA	-8.22	-10.52	2.35	-8.33	-6.69
EBITDA Margin	-84.41%	-72.83%	6.93%	-34.02%	-35.66%
D&A For EBITDA	3.03	3.04	4	3.8	2.56
EBIT	-11.25	-13.57	-1.65	-12.13	-9.25
EBIT Margin	-115.52%	-93.88%	-4.87%	-49.54%	-49.30%

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