Axon Vision Income Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	20.85	17.4	15.87	10.51	8.41
Revenue Growth	27.18%	9.64%	50.97%	25.02%	-
Cost of Revenue	8.99	8.52	8.47	5.89	4.99
Gross Profit	11.86	8.88	7.39	4.62	3.41
Selling, General & Admin	13.78	12.09	5.35	3.33	1.96
Research & Development	9.9	5.62	4.36	2.25	1.49
Other Operating Expenses	-	-	-	-	0.04
Operating Expenses	23.69	17.71	9.7	5.58	3.5
Operating Income	-11.82	-8.84	-2.31	-0.96	-0.08
Interest Expense	-1.11	-0.98	-0.76	-0.84	-0.76
Interest & Investment Income	0.34	0.34	0.02	-	-
Currency Exchange Gain (Loss)	-0.04	-0.04	-0	0.04	0.08
Pretax Income	-12.47	-9.51	-3.05	-1.75	-0.76
Income Tax Expense	-	-0.08	-0.17	-	-
Net Income	-12.47	-9.43	-2.88	-1.75	-0.76
Net Income to Common	-12.47	-9.43	-2.88	-1.75	-0.76
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	15	14	14	14	14
Shares Outstanding (Diluted)	15	14	14	14	14
Shares Change	6.57%	0.33%	0.15%	0.06%	-
EPS (Basic)	-0.86	-0.69	-0.21	-0.13	-0.06
EPS (Diluted)	-0.86	-0.69	-0.21	-0.13	-0.06
EPS Growth	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Free Cash Flow	-15.11	-9.01	-2.28	0.98	0.21
Free Cash Flow Per Share	-1.04	-0.66	-0.17	0.07	0.01
Gross Margin	56.90%	51.04%	46.60%	43.97%	40.59%
Operating Margin	-56.72%	-50.79%	-14.56%	-9.12%	-1.00%
Profit Margin	-59.82%	-54.21%	-18.13%	-16.67%	-9.02%
Free Cash Flow Margin	-72.46%	-51.82%	-14.36%	9.30%	2.51%
EBITDA	-11.15	-8.54	-2.24	-0.87	0.04
EBITDA Margin	-53.49%	-49.11%	-14.09%	-8.27%	0.49%
D&A For EBITDA	0.67	0.29	0.07	0.09	0.13
EBIT	-11.82	-8.84	-2.31	-0.96	-0.08
EBIT Margin	-56.72%	-50.79%	-14.56%	-9.12%	-1.00%