BladeRanger Income Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	0.13	0.08	0.02	0.07	-
Revenue Growth (YoY)	56.63%	315.00%	-71.01%	-	-
Cost of Revenue	0.06	0.02	0.01	0.06	0.03
Gross Profit	0.07	0.06	0.01	0.01	-0.03
Selling, General & Admin	4.68	5.06	1.98	1.33	1.46
Research & Development	3.42	1.85	1.64	1.33	5.91
Other Operating Expenses	-88.82	-	-0.06	-	-
Operating Expenses	-80.72	6.91	3.55	2.66	7.37
Operating Income	80.79	-6.85	-3.54	-2.64	-7.4
Interest Expense	-13.23	-0.2	-0.16	-0.05	-0.18
Interest & Investment Income	-	-	-	-	0.01
Currency Exchange Gain (Loss)	-	0.03	-	-	-
Other Non Operating Income (Expenses)	0.21	-	-0.13	-	-
EBT Excluding Unusual Items	67.77	-7.02	-3.83	-2.69	-7.57
Merger & Restructuring Charges	-	-8.51	-	-	-
Asset Writedown	-	1.43	-	-	-
Pretax Income	67.77	-14.09	-3.83	-2.69	-7.57
Income Tax Expense	11.26	-	-	-	-
Net Income	56.51	-14.09	-3.83	-2.69	-7.57
Net Income to Common	56.51	-14.09	-3.83	-2.69	-7.57
Shares Outstanding (Basic)	46	26	8	7	7
Shares Outstanding (Diluted)	46	26	8	7	7
Shares Change (YoY)	80.76%	227.81%	6.20%	0.82%	43.03%
EPS (Basic)	1.22	-0.55	-0.49	-0.37	-1.04
EPS (Diluted)	1.22	-0.55	-0.49	-0.37	-1.04
Free Cash Flow	-7.15	-7.64	-2.07	-2.04	-6.34
Free Cash Flow Per Share	-0.15	-0.30	-0.26	-0.28	-0.87
Gross Margin	54.62%	73.49%	40.00%	20.29%	-
Operating Margin	62144.61%	-8250.60%	-17710.00%	-3831.88%	-
Profit Margin	43472.31%	-16980.72%	-19125.00%	-3900.00%	-
Free Cash Flow Margin	-5496.15%	-9200.00%	-10335.00%	-2956.52%	-
EBITDA	81.05	-6.64	-3.39	-2.57	-7.24
EBITDA Margin	62346.92%	-	-	-	-
D&A For EBITDA	0.26	0.2	0.15	0.08	0.16
EBIT	80.79	-6.85	-3.54	-2.64	-7.4
EBIT Margin	62144.61%	-	-	-	-
Effective Tax Rate	16.61%	-	-	-	-

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