Cipia Vision Ltd (TLV:CPIA)

Cipia Vision Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	5.73	5.7	5.35	5.33	4.78	1.74
Revenue Growth (YoY)	61.57%	6.54%	0.41%	11.51%	174.50%	177.23%
Cost of Revenue	2.75	1.82	2.66	4.16	2.89	1.1
Gross Profit	2.98	3.89	2.69	1.17	1.89	0.64
Selling, General & Admin	6.47	6.37	5.58	7.52	6.2	3.44
Research & Development	5.65	5.71	5.85	5.29	5	3.8
Operating Expenses	12.12	12.08	11.43	12.82	11.21	7.24
Operating Income	-9.14	-8.2	-8.74	-11.65	-9.31	-6.6
Interest Expense	-0.45	-0.42	-0.11	-0.26	-1.26	-0.81
Interest & Investment Income	0.14	0.14	0.33	0.07	0.04	0.01
Currency Exchange Gain (Loss)	0	0	-0.37	-1.18	-	0.32
Other Non Operating Income (Expenses)	0.66	0.46	-0.22	0.11	10.62	-9.03
Pretax Income	-8.79	-8.01	-9.11	-12.91	0.09	-16.11
Income Tax Expense	-0.01	0	0.02	0.06	0.05	-
Net Income	-8.28	-8.02	-9.13	-12.96	0.04	-16.11
Net Income to Common	-8.28	-8.02	-9.13	-12.96	0.04	-16.11
Shares Outstanding (Basic)	177	158	139	97	9	5
Shares Outstanding (Diluted)	177	158	139	97	18	5
Shares Change (YoY)	24.13%	13.05%	44.09%	448.91%	223.40%	0.03%
EPS (Basic)	-0.05	-0.05	-0.07	-0.13	0.00	-2.96
EPS (Diluted)	-0.05	-0.05	-0.07	-0.13	0.00	-2.96
Free Cash Flow	-6.23	-8.49	-8.47	-11.83	-9.1	-6.51
Free Cash Flow Per Share	-0.04	-0.05	-0.06	-0.12	-0.52	-1.20
Gross Margin	52.04%	68.16%	50.23%	21.90%	39.61%	36.82%
Operating Margin	-159.33%	-143.76%	-163.30%	-218.60%	-194.85%	-378.98%
Profit Margin	-144.47%	-140.61%	-170.59%	-243.25%	0.77%	-925.56%
Free Cash Flow Margin	-108.61%	-148.99%	-158.23%	-222.01%	-190.44%	-373.92%
EBITDA	-9.09	-8.07	-8.64	-11.59	-9.24	-6.41
EBITDA Margin	-158.53%	-141.59%	-161.45%	-217.41%	-193.43%	-
D&A For EBITDA	0.05	0.12	0.1	0.06	0.07	0.19
EBIT	-9.14	-8.2	-8.74	-11.65	-9.31	-6.6
EBIT Margin	-159.33%	-143.76%	-163.30%	-218.60%	-194.85%	-
Effective Tax Rate	-	-	-	-	57.47%	-

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