Bait Vegag Real Estate Development Ltd (TLV:BVGG)

TLV:BVGG Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	109.65	136.39	128.33	271.89	298.54
Revenue Growth (YoY)	-19.61%	6.28%	-52.80%	-8.93%	145.77%
Cost of Revenue	89.46	110.68	109.55	215.06	240.38
Gross Profit	20.19	25.71	18.78	56.83	58.16
Selling, General & Admin	33.02	29.93	28.71	29.57	21.02
Other Operating Expenses	-0.19	0.79	0.71	1.33	0.32
Operating Expenses	32.82	30.72	29.41	35.56	21.34
Operating Income	-12.64	-5.01	-10.63	21.27	36.83
Interest Expense	-4.66	-1.09	-	-0	-0.25
Interest & Investment Income	5.57	4.06	5.98	0.9	0
Other Non Operating Income (Expenses)	-6.46	-2.31	-3.53	-7.75	-5.63
EBT Excluding Unusual Items	-18.19	-4.35	-8.17	14.43	30.95
Pretax Income	-18.19	-4.35	-8.17	14.43	30.95
Income Tax Expense	-4.42	-0.52	-0.92	4.23	-
Earnings From Continuing Operations	-13.77	-3.84	-7.26	10.2	30.95
Minority Interest in Earnings	0.04	-0.02	-0.02	-0.27	-30.95
Net Income	-13.73	-3.86	-7.27	9.93	-
Net Income to Common	-13.73	-3.86	-7.27	9.93	-
Shares Outstanding (Basic)	55	55	55	55	55
Shares Outstanding (Diluted)	55	55	55	55	55
Shares Change (YoY)	0.24%	-	-	-	-3.46%
EPS (Basic)	-0.25	-0.07	-0.13	0.18	-
EPS (Diluted)	-0.25	-0.07	-0.13	0.18	-
Free Cash Flow	-94.14	-130.96	-107.7	-4.78	155.05
Free Cash Flow Per Share	-1.71	-2.38	-1.96	-0.09	2.82
Gross Margin	18.41%	18.85%	14.64%	20.90%	19.48%
Operating Margin	-11.53%	-3.67%	-8.28%	7.82%	12.34%
Profit Margin	-12.52%	-2.83%	-5.67%	3.65%	-
Free Cash Flow Margin	-85.86%	-96.02%	-83.93%	-1.76%	51.94%
EBITDA	-11.38	-4.75	-10.44	21.41	36.94
EBITDA Margin	-10.38%	-3.48%	-8.14%	7.87%	12.37%
D&A For EBITDA	1.26	0.26	0.19	0.14	0.11
EBIT	-12.64	-5.01	-10.63	21.27	36.83
EBIT Margin	-11.53%	-3.67%	-8.28%	7.82%	12.34%
Effective Tax Rate	-	-	-	29.31%	-

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