TLV:BSEN Income Statement

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

Millions USD. 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	314.08	258.98	209.69	163.72	131.6
Revenue Growth (YoY)	21.28%	23.51%	28.07%	24.41%	-6.26%
Cost of Revenue	236.88	195.24	175.35	145.35	122.83
Gross Profit	77.2	63.75	34.34	18.37	8.77
Selling, General & Admin	23.8	15.44	12.83	11.21	9.72
Other Operating Expenses	-3.21	-0.17	-2.97	-1.56	-1.75
Operating Expenses	20.6	15.27	9.86	9.65	7.98
Operating Income	56.61	48.48	24.48	8.73	0.79
Interest Expense	-5.4	-4.01	-6.76	-4.35	-2.97
Interest & Investment Income	0.03	0	0.01	-	-
Currency Exchange Gain (Loss)	-1.72	1.53	0.55	2.09	0.31
Other Non Operating Income (Expenses)	-1.12	-0.86	-0.37	-0.36	-0.48
EBT Excluding Unusual Items	48.4	45.15	17.91	6.1	-2.35
Gain (Loss) on Sale of Assets	-0.38	-0.21	63.89	-0.33	-
Pretax Income	48.02	44.94	81.8	5.77	-2.35
Income Tax Expense	4.51	8.51	21.85	1.05	-0.06
Earnings From Continuing Operations	43.51	36.42	59.95	4.72	-2.29
Minority Interest in Earnings	-0.8	-0.01	-0.02	-0	0
Net Income	42.71	36.41	59.94	4.71	-2.29
Net Income to Common	42.71	36.41	59.94	4.71	-2.29
Net Income Growth	17.30%	-39.25%	1171.43%	-	-
Shares Outstanding (Basic)	9	9	8	8	8
Shares Outstanding (Diluted)	9	9	9	9	8
Shares Change (YoY)	2.16%	2.30%	1.12%	0.56%	-0.08%
EPS (Basic)	4.89	4.23	7.07	0.56	-0.27
EPS (Diluted)	4.75	4.14	6.97	0.55	-0.27
EPS Growth	14.73%	-40.60%	1167.27%	-	-
Free Cash Flow	6.23	20.26	13.09	5.82	7.63
Free Cash Flow Per Share	0.69	2.30	1.52	0.68	0.90
Dividend Per Share	-	-	5.340	-	-
Gross Margin	24.58%	24.61%	16.38%	11.22%	6.66%
Operating Margin	18.02%	18.72%	11.67%	5.33%	0.60%
Profit Margin	13.60%	14.06%	28.58%	2.88%	-1.74%
Free Cash Flow Margin	1.98%	7.82%	6.24%	3.56%	5.80%
EBITDA	67.7	56.99	32.97	18.62	10.03
EBITDA Margin	21.55%	22.01%	15.72%	11.37%	7.63%
D&A For EBITDA	11.09	8.52	8.49	9.89	9.24
EBIT	56.61	48.48	24.48	8.73	0.79
EBIT Margin	18.02%	18.72%	11.67%	5.33%	0.60%
Effective Tax Rate	9.38%	18.94%	26.71%	18.21%	-

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