TLV:BSEN Income Statement

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

Millions USD. 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
Revenue	301.72	258.98	209.69	163.72	131.6	140.39
Revenue Growth (YoY)	19.66%	23.51%	28.07%	24.41%	-6.26%	-17.96%
Cost of Revenue	225.72	195.24	175.35	145.35	122.83	120.9
Gross Profit	76.01	63.75	34.34	18.37	8.77	19.49
Selling, General & Admin	20.69	15.44	12.83	11.21	9.72	10.5
Other Operating Expenses	-0.17	-0.17	-2.97	-1.56	-1.75	-1.44
Operating Expenses	20.52	15.27	9.86	9.65	7.98	9.07
Operating Income	55.49	48.48	24.48	8.73	0.79	10.42
Interest Expense	-7.94	-4.01	-6.76	-4.35	-2.97	-3.75
Interest & Investment Income	-	0	0.01	-	-	0.06
Currency Exchange Gain (Loss)	1.53	1.53	0.55	2.09	0.31	-1.04
Other Non Operating Income (Expenses)	-0.86	-0.86	-0.37	-0.36	-0.48	-0.48
EBT Excluding Unusual Items	48.21	45.15	17.91	6.1	-2.35	5.21
Gain (Loss) on Sale of Assets	-0.21	-0.21	63.89	-0.33	-	-0.07
Pretax Income	48	44.94	81.8	5.77	-2.35	5.14
Income Tax Expense	9.8	8.51	21.85	1.05	-0.06	0.53
Earnings From Continuing Operations	38.2	36.42	59.95	4.72	-2.29	4.61
Minority Interest in Earnings	-0.01	-0.01	-0.02	-0	0	-0
Net Income	38.19	36.41	59.94	4.71	-2.29	4.61
Net Income to Common	38.19	36.41	59.94	4.71	-2.29	4.61
Net Income Growth	27.25%	-39.25%	1171.43%	-	-	-71.82%
Shares Outstanding (Basic)	9	9	8	8	8	8
Shares Outstanding (Diluted)	9	9	9	9	8	8
Shares Change (YoY)	2.92%	2.30%	1.12%	0.56%	-0.08%	-0.45%
EPS (Basic)	4.39	4.23	7.07	0.56	-0.27	0.54
EPS (Diluted)	4.26	4.14	6.97	0.55	-0.27	0.54
EPS Growth	23.52%	-40.60%	1167.27%	-	-	-71.88%
Free Cash Flow	11.89	20.26	13.09	5.82	7.63	-21.68
Free Cash Flow Per Share	1.32	2.30	1.52	0.68	0.90	-2.56
Dividend Per Share	-	-	5.340	-	-	-
Gross Margin	25.19%	24.61%	16.38%	11.22%	6.66%	13.88%
Operating Margin	18.39%	18.72%	11.67%	5.33%	0.60%	7.42%
Profit Margin	12.66%	14.06%	28.58%	2.88%	-1.74%	3.28%
Free Cash Flow Margin	3.94%	7.82%	6.24%	3.56%	5.80%	-15.44%
EBITDA	69.02	59.22	34.72	18.62	10.03	18.02
EBITDA Margin	22.88%	22.87%	16.56%	11.37%	7.63%	12.84%
D&A For EBITDA	13.53	10.74	10.24	9.89	9.24	7.61
EBIT	55.49	48.48	24.48	8.73	0.79	10.42
EBIT Margin	18.39%	18.72%	11.67%	5.33%	0.60%	7.42%
Effective Tax Rate	20.41%	18.94%	26.71%	18.21%	-	10.27%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.