Discount Investment Corporation Ltd. (TLV:DISI)
Israel
· Delayed Price · Currency is ILS · Price in ILA 575.20
-7.40 (-1.27%)
Jun 26, 2025, 5:24 PM IDT
TLV:DISI 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
Operating Revenue | 850 | 973 | 1,131 | 1,098 | 229 | 1,156 | Upgrade
|
Other Revenue | 165 | 164 | 187 | 1,236 | 638 | 79 | Upgrade
|
| 1,015 | 1,137 | 1,318 | 2,334 | 867 | 1,235 | Upgrade
| |
Revenue Growth (YoY) | -21.01% | -13.73% | -43.53% | 169.20% | -29.80% | -73.38% | Upgrade
|
Cost of Revenue | 140 | 184 | 303 | 201 | 96 | 992 | Upgrade
|
Gross Profit | 875 | 953 | 1,015 | 2,133 | 771 | 243 | Upgrade
|
Selling, General & Admin | 100 | 106 | 128 | 192 | 157 | 216 | Upgrade
|
Research & Development | - | - | - | - | 4 | 13 | Upgrade
|
Operating Expenses | 100 | 106 | 128 | 192 | 161 | 229 | Upgrade
|
Operating Income | 775 | 847 | 887 | 1,941 | 610 | 14 | Upgrade
|
Interest Expense | -624 | -631 | -628 | -635 | -401 | -369 | Upgrade
|
Earnings From Equity Investments | 7 | - | -50 | -26 | - | -1 | Upgrade
|
Currency Exchange Gain (Loss) | -1 | -1 | 4 | 39 | -15 | -109 | Upgrade
|
Other Non Operating Income (Expenses) | -11 | -10 | -4 | -42 | -4 | -23 | Upgrade
|
EBT Excluding Unusual Items | 146 | 205 | 209 | 1,277 | 190 | -488 | Upgrade
|
Impairment of Goodwill | - | - | -883 | -469 | - | - | Upgrade
|
Gain (Loss) on Sale of Investments | -5 | -5 | -10 | -27 | -33 | -110 | Upgrade
|
Gain (Loss) on Sale of Assets | -121 | -121 | - | -36 | - | - | Upgrade
|
Asset Writedown | 570 | 396 | 434 | 1,076 | 580 | -30 | Upgrade
|
Other Unusual Items | 19 | 19 | 69 | - | -38 | 7 | Upgrade
|
Pretax Income | 609 | 494 | -181 | 1,821 | 699 | -621 | Upgrade
|
Income Tax Expense | 195 | 165 | 186 | 298 | 106 | 19 | Upgrade
|
Earnings From Continuing Operations | 414 | 329 | -367 | 1,523 | 593 | -640 | Upgrade
|
Earnings From Discontinued Operations | 50 | 26 | -565 | -67 | 72 | -157 | Upgrade
|
Net Income to Company | 464 | 355 | -932 | 1,456 | 665 | -797 | Upgrade
|
Minority Interest in Earnings | -398 | -324 | 234 | -933 | -400 | 242 | Upgrade
|
Net Income | 66 | 31 | -698 | 523 | 265 | -555 | Upgrade
|
Net Income to Common | 66 | 31 | -698 | 523 | 265 | -555 | Upgrade
|
Net Income Growth | - | - | - | 97.36% | - | - | Upgrade
|
Shares Outstanding (Basic) | 145 | 142 | 142 | 142 | 142 | 142 | Upgrade
|
Shares Outstanding (Diluted) | 145 | 142 | 142 | 142 | 142 | 142 | Upgrade
|
Shares Change (YoY) | 5.04% | - | - | -0.47% | 0.48% | -0.26% | Upgrade
|
EPS (Basic) | 0.45 | 0.22 | -4.93 | 3.70 | 1.87 | -3.92 | Upgrade
|
EPS (Diluted) | 0.44 | 0.20 | -4.93 | 3.70 | 1.87 | -3.92 | Upgrade
|
EPS Growth | - | - | - | 97.36% | - | - | Upgrade
|
Free Cash Flow | 756 | 1,216 | 2,107 | 1,947 | 1,274 | 1,225 | Upgrade
|
Free Cash Flow Per Share | 5.20 | 8.59 | 14.89 | 13.76 | 8.96 | 8.66 | Upgrade
|
Gross Margin | 86.21% | 83.82% | 77.01% | 91.39% | 88.93% | 19.68% | Upgrade
|
Operating Margin | 76.35% | 74.49% | 67.30% | 83.16% | 70.36% | 1.13% | Upgrade
|
Profit Margin | 6.50% | 2.73% | -52.96% | 22.41% | 30.56% | -44.94% | Upgrade
|
Free Cash Flow Margin | 74.48% | 106.95% | 159.86% | 83.42% | 146.94% | 99.19% | Upgrade
|
EBITDA | 783 | 855 | 899 | 1,956 | 619 | 71 | Upgrade
|
EBITDA Margin | 77.14% | 75.20% | 68.21% | 83.80% | 71.40% | 5.75% | Upgrade
|
D&A For EBITDA | 8 | 8 | 12 | 15 | 9 | 57 | Upgrade
|
EBIT | 775 | 847 | 887 | 1,941 | 610 | 14 | Upgrade
|
EBIT Margin | 76.35% | 74.49% | 67.30% | 83.16% | 70.36% | 1.13% | Upgrade
|
Effective Tax Rate | 32.02% | 33.40% | - | 16.36% | 15.17% | - | Upgrade
|
Revenue as Reported | 1,594 | 1,552 | 1,825 | 3,468 | 1,455 | 1,251 | Upgrade
|
Advertising Expenses | - | - | - | - | 2 | 4 | Upgrade
|
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.