TLV:BRIH 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	751.87	633.83	656.83	708.07	548.77
Revenue Growth (YoY)	18.62%	-3.50%	-7.24%	29.03%	37.66%
Cost of Revenue	574.21	541.56	529.96	568.66	442.6
Gross Profit	177.66	92.27	126.87	139.41	106.17
Selling, General & Admin	122.9	121.86	123.46	114.63	90.82
Research & Development	2.3	3.1	2.62	1.88	1.78
Other Operating Expenses	-0.19	-4.9	-36.74	-2.55	-1.57
Operating Expenses	125.02	120.06	89.35	113.96	91.04
Operating Income	52.65	-27.79	37.52	25.46	15.13
Interest Expense	-47.31	-42.6	-23.63	-13.91	-9.36
Interest & Investment Income	1.6	0.75	-	-	0.06
Earnings From Equity Investments	-	-	0.15	0.02	-
Currency Exchange Gain (Loss)	-0.29	-1.52	-0.16	-1.02	-1.3
Other Non Operating Income (Expenses)	-3.26	-2.72	-3.7	-5.11	-15.29
EBT Excluding Unusual Items	3.39	-73.88	10.19	5.44	-10.77
Gain (Loss) on Sale of Investments	-	-	0.2	-	0.32
Other Unusual Items	-	5.09	2.06	-	-
Pretax Income	3.39	-68.78	12.45	5.44	-10.45
Income Tax Expense	1.97	-15.32	4.71	4.03	-4.99
Earnings From Continuing Operations	1.42	-53.46	7.74	1.41	-5.46
Earnings From Discontinued Operations	1.57	1.36	-1.85	-	-
Net Income to Company	2.98	-52.11	5.89	1.41	-5.46
Minority Interest in Earnings	-0.6	-0.16	1.62	-0.2	0.17
Net Income	2.38	-52.26	7.51	1.21	-5.29
Net Income to Common	2.38	-52.26	7.51	1.21	-5.29
Net Income Growth	-	-	523.32%	-	-
Shares Outstanding (Basic)	391	381	381	361	305
Shares Outstanding (Diluted)	596	381	381	361	305
Shares Change (YoY)	56.47%	-	5.58%	18.25%	7.82%
EPS (Basic)	0.01	-0.14	0.02	0.00	-0.02
EPS (Diluted)	0.00	-0.14	0.02	0.00	-0.02
EPS Growth	-	-	557.27%	-	-
Free Cash Flow	6.54	-47.74	-23.99	-60.06	-60.64
Free Cash Flow Per Share	0.01	-0.13	-0.06	-0.17	-0.20
Gross Margin	23.63%	14.56%	19.32%	19.69%	19.35%
Operating Margin	7.00%	-4.38%	5.71%	3.60%	2.76%
Profit Margin	0.32%	-8.25%	1.14%	0.17%	-0.97%
Free Cash Flow Margin	0.87%	-7.53%	-3.65%	-8.48%	-11.05%
EBITDA	92.67	4.92	60.41	52.04	39.07
EBITDA Margin	12.32%	0.78%	9.20%	7.35%	7.12%
D&A For EBITDA	40.02	32.71	22.89	26.59	23.94
EBIT	52.65	-27.79	37.52	25.46	15.13
EBIT Margin	7.00%	-4.38%	5.71%	3.60%	2.76%
Effective Tax Rate	58.19%	-	37.85%	74.15%	-
Advertising Expenses	6.48	6.44	6.07	7.96	7.04

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.