BladeRanger Ltd (TLV:BLRN)

BladeRanger 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	0.16	0.08	0.02	0.07	-	-
Revenue Growth (YoY)	710.00%	315.00%	-71.01%	-	-	-
Cost of Revenue	0.02	0.02	0.01	0.06	0.03	0.04
Gross Profit	0.14	0.06	0.01	0.01	-0.03	-0.04
Selling, General & Admin	5.14	5.06	1.98	1.33	1.46	0.98
Research & Development	3.46	1.85	1.64	1.33	5.91	3.83
Other Operating Expenses	-21.04	-	-0.06	-	-	-
Operating Expenses	-12.45	6.91	3.55	2.66	7.37	5.68
Operating Income	12.59	-6.85	-3.54	-2.64	-7.4	-5.72
Interest Expense	-11.77	-0.2	-0.16	-0.05	-0.18	-0.41
Interest & Investment Income	-	-	-	-	0.01	-
Currency Exchange Gain (Loss)	0.03	0.03	-	-	-	-
Other Non Operating Income (Expenses)	8.51	-	-0.13	-	-	-
EBT Excluding Unusual Items	9.36	-7.02	-3.83	-2.69	-7.57	-6.13
Merger & Restructuring Charges	-8.51	-8.51	-	-	-	-
Asset Writedown	1.43	1.43	-	-	-	-
Pretax Income	2.28	-14.09	-3.83	-2.69	-7.57	-6.13
Net Income	2.28	-14.09	-3.83	-2.69	-7.57	-6.13
Net Income to Common	2.28	-14.09	-3.83	-2.69	-7.57	-6.13
Shares Outstanding (Basic)	46	26	8	7	7	5
Shares Outstanding (Diluted)	46	26	8	7	7	5
Shares Change (YoY)	-	227.81%	6.20%	0.82%	43.03%	15.60%
EPS (Basic)	0.05	-0.55	-0.49	-0.37	-1.04	-1.20
EPS (Diluted)	0.05	-0.55	-0.49	-0.37	-1.04	-1.20
Free Cash Flow	-9.78	-7.64	-2.07	-2.04	-6.34	-3.09
Free Cash Flow Per Share	-0.21	-0.30	-0.26	-0.28	-0.87	-0.60
Gross Margin	86.42%	73.49%	40.00%	20.29%	-	-
Operating Margin	7770.37%	-8250.60%	-17710.00%	-3831.88%	-	-
Profit Margin	1409.26%	-16980.72%	-19125.00%	-3900.00%	-	-
Free Cash Flow Margin	-6035.18%	-9200.00%	-10335.00%	-2956.52%	-	-
EBITDA	12.86	-6.64	-3.39	-2.57	-7.24	-5.71
D&A For EBITDA	0.27	0.2	0.15	0.08	0.16	0.01
EBIT	12.59	-6.85	-3.54	-2.64	-7.4	-5.72

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