Brand Group (M.G) Ltd (TLV:BRND)
Israel · Delayed Price · Currency is ILS · Price in ILA 285.40
+2.30 (0.81%)
At close: Jan 30, 2026
Brand Group (M.G) 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 | Sep '25 Sep 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 |
| 755.81 | 356.9 | 291.35 | 284.81 | 199.43 | 75.37 | |
Revenue Growth (YoY) | 186.35% | 22.50% | 2.30% | 42.81% | 164.59% | 14.69% |
Cost of Revenue | 704.82 | 306.63 | 236.87 | 235.29 | 171.04 | 54.03 |
Gross Profit | 50.99 | 50.27 | 54.48 | 49.52 | 28.39 | 21.35 |
Selling, General & Admin | 63.82 | 27.5 | 25.67 | 23.98 | 22.27 | 9.19 |
Other Operating Expenses | -2.84 | 1.52 | 2.01 | 0.79 | 0.41 | - |
Operating Expenses | 66.36 | 34.4 | 28.47 | 27.14 | 24.45 | 9.19 |
Operating Income | -15.36 | 15.87 | 26.01 | 22.38 | 3.94 | 12.16 |
Interest Expense | -18.8 | -7.61 | -7.32 | -2.1 | -1.09 | -0.6 |
Interest & Investment Income | 10.24 | 5.66 | 4.83 | 0.53 | 0.69 | 0.16 |
Earnings From Equity Investments | -10.52 | -4.85 | -4.5 | -1.13 | -0.12 | - |
Other Non Operating Income (Expenses) | -10.16 | -10.16 | -4.25 | -1.87 | -1.58 | -0.09 |
EBT Excluding Unusual Items | -44.6 | -1.09 | 14.77 | 17.81 | 1.84 | 11.63 |
Gain (Loss) on Sale of Assets | 11.28 | 11.28 | 0.15 | 0.41 | 0.78 | 0.03 |
Pretax Income | -33.32 | 10.19 | 14.92 | 18.22 | 2.62 | 11.66 |
Income Tax Expense | -7.61 | 3.43 | 3.66 | -0.83 | 3.77 | 3.25 |
Earnings From Continuing Operations | -25.71 | 6.76 | 11.26 | 19.05 | -1.15 | 8.41 |
Net Income to Company | -25.71 | 6.76 | 11.26 | 19.05 | -1.15 | 8.41 |
Minority Interest in Earnings | -1.74 | -1.57 | -1.31 | -2.34 | -2.15 | 0.65 |
Net Income | -27.45 | 5.2 | 9.95 | 16.71 | -3.3 | 9.07 |
Net Income to Common | -27.45 | 5.2 | 9.95 | 16.71 | -3.3 | 9.07 |
Net Income Growth | - | -47.76% | -40.48% | - | - | 7.94% |
Shares Outstanding (Basic) | 53 | 52 | 51 | 51 | 45 | 29 |
Shares Outstanding (Diluted) | 53 | 52 | 51 | 51 | 45 | 29 |
Shares Change (YoY) | 1.13% | 1.38% | 0.84% | 12.47% | 58.85% | - |
EPS (Basic) | -0.52 | 0.10 | 0.19 | 0.33 | -0.07 | 0.32 |
EPS (Diluted) | -0.52 | 0.10 | 0.19 | 0.33 | -0.07 | 0.32 |
EPS Growth | - | -48.41% | -40.98% | - | - | 7.82% |
Free Cash Flow | -1 | 20.74 | 30.81 | -0.93 | -11.47 | 5.84 |
Free Cash Flow Per Share | -0.02 | 0.40 | 0.60 | -0.02 | -0.25 | 0.20 |
Dividend Per Share | - | 0.048 | 0.058 | 0.029 | - | - |
Dividend Growth | - | -16.67% | 95.64% | - | - | - |
Gross Margin | 6.75% | 14.09% | 18.70% | 17.39% | 14.24% | 28.32% |
Operating Margin | -2.03% | 4.45% | 8.93% | 7.86% | 1.98% | 16.13% |
Profit Margin | -3.63% | 1.46% | 3.41% | 5.87% | -1.65% | 12.03% |
Free Cash Flow Margin | -0.13% | 5.81% | 10.57% | -0.33% | -5.75% | 7.75% |
EBITDA | 36.29 | 28.18 | 32.17 | 33.45 | 12.46 | 13.91 |
EBITDA Margin | 4.80% | 7.90% | 11.04% | 11.74% | 6.25% | 18.45% |
D&A For EBITDA | 51.65 | 12.31 | 6.16 | 11.07 | 8.52 | 1.75 |
EBIT | -15.36 | 15.87 | 26.01 | 22.38 | 3.94 | 12.16 |
EBIT Margin | -2.03% | 4.45% | 8.93% | 7.86% | 1.98% | 16.13% |
Effective Tax Rate | - | 33.65% | 24.54% | - | 143.79% | 27.87% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.