TLV:AUIS Income Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	13.52	8.8	6.52	4.84	0.85	3.17
Revenue Growth (YoY)	100.52%	34.98%	34.68%	471.66%	-73.31%	-14.36%
Cost of Revenue	2.77	1.58	1.31	1.35	1.02	0.56
Gross Profit	10.75	7.22	5.22	3.49	-0.18	2.62
Selling, General & Admin	2.72	2.55	2.9	2.49	3.71	2.95
Other Operating Expenses	-1.09	-1.09	-0.3	-1.14	-0.01	0.31
Operating Expenses	1.63	1.45	2.6	1.35	3.71	3.27
Operating Income	9.12	5.76	2.62	2.15	-3.88	-0.65
Interest Expense	-23.55	-17.11	-3.46	-1.39	-0	-
Interest & Investment Income	0.66	0.23	0.75	0.14	-	-
Earnings From Equity Investments	-14.91	-22.05	-5.32	3.75	-	-
Currency Exchange Gain (Loss)	-0.69	-0.69	-0.01	-0.05	-0.08	-0.26
Other Non Operating Income (Expenses)	-5.51	-5.51	-	-	-	-0.02
EBT Excluding Unusual Items	-34.89	-39.36	-5.42	4.59	-3.96	-0.92
Gain (Loss) on Sale of Investments	0.18	0.18	-0.01	-0.06	0.03	-0.18
Asset Writedown	-2.5	-10.06	3.24	7.39	6.11	-2.51
Pretax Income	-37.2	-49.24	-2.19	11.91	2.18	-3.62
Income Tax Expense	-1.72	-3.89	2.33	5.61	0.43	-0.85
Earnings From Continuing Operations	-35.48	-45.35	-4.52	6.3	1.75	-2.77
Net Income	-35.48	-45.35	-4.52	6.3	1.75	-2.77
Net Income to Common	-35.48	-45.35	-4.52	6.3	1.75	-2.77
Net Income Growth	-	-	-	259.70%	-	-
Shares Outstanding (Basic)	6	6	5	4	4	4
Shares Outstanding (Diluted)	6	6	5	4	4	4
Shares Change (YoY)	-0.07%	12.55%	37.13%	3.20%	-	-
EPS (Basic)	-6.14	-7.85	-0.88	1.68	0.48	-0.76
EPS (Diluted)	-6.14	-7.85	-0.88	1.68	0.48	-0.76
EPS Growth	-	-	-	248.55%	-	-
Free Cash Flow	-13.44	-12.36	-0.04	1.27	-2.95	-2.97
Free Cash Flow Per Share	-2.33	-2.14	-0.01	0.34	-0.81	-0.82
Gross Margin	79.49%	82.00%	79.99%	72.14%	-20.66%	82.48%
Operating Margin	67.42%	65.48%	40.12%	44.36%	-458.20%	-20.38%
Profit Margin	-262.39%	-515.22%	-69.28%	130.15%	206.85%	-87.24%
Free Cash Flow Margin	-99.39%	-140.40%	-0.60%	26.17%	-347.93%	-93.48%
EBITDA	9.13	5.78	2.62	2.16	-3.88	0.2
EBITDA Margin	67.50%	65.61%	40.22%	44.67%	-	6.30%
D&A For EBITDA	0.01	0.01	0.01	0.02	0.01	0.85
EBIT	9.12	5.76	2.62	2.15	-3.88	-0.65
EBIT Margin	67.42%	65.48%	40.12%	44.36%	-	-20.38%
Effective Tax Rate	-	-	-	47.09%	19.56%	-

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