Elbit Imaging Income Statement

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

Millions ILS. 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	37.69	-	-	-	-
Cost of Revenue	26.79	-	-	-	-
Gross Profit	10.91	-	-	-	-
Selling, General & Admin	14.22	2.55	2.36	2.09	3.47
Operating Expenses	14.22	2.55	2.36	2.09	3.47
Operating Income	-3.31	-2.55	-2.36	-2.09	-3.47
Interest Expense	-6.88	-0.22	-0.22	-0.2	-
Interest & Investment Income	-	-	-	-	1.67
Earnings From Equity Investments	0.12	-0.5	-0.07	-0.08	-10.75
Currency Exchange Gain (Loss)	-	-	-	-	-5.43
Other Non Operating Income (Expenses)	3.93	-2.07	-	-	-3.86
EBT Excluding Unusual Items	-6.14	-5.33	-2.65	-2.37	-21.84
Gain (Loss) on Sale of Investments	-	-	-	-	1.41
Pretax Income	-6.14	-5.33	-2.65	-2.37	-20.43
Income Tax Expense	-0.77	-	-	-	0.07
Earnings From Continuing Operations	-5.37	-5.33	-2.65	-2.37	-20.5
Net Income to Company	-5.37	-5.33	-2.65	-2.37	-20.5
Minority Interest in Earnings	0.08	0.01	0.01	0.02	-
Net Income	-5.29	-5.33	-2.64	-2.36	-20.5
Net Income to Common	-5.29	-5.33	-2.64	-2.36	-20.5
Shares Outstanding (Basic)	12	11	10	9	9
Shares Outstanding (Diluted)	12	11	10	9	9
Shares Change (YoY)	15.45%	9.09%	7.83%	-1.13%	-0.33%
EPS (Basic)	-0.43	-0.50	-0.27	-0.26	-2.24
EPS (Diluted)	-0.43	-0.50	-0.27	-0.26	-2.24
Free Cash Flow	5.6	-0.58	-0.36	-0.36	-3.38
Free Cash Flow Per Share	0.46	-0.06	-0.04	-0.04	-0.37
Dividend Per Share	-	-	-	0.747	0.500
Dividend Growth	-	-	-	49.47%	83.82%
Gross Margin	28.93%	-	-	-	-
Operating Margin	-8.79%	-	-	-	-
Profit Margin	-14.03%	-	-	-	-
Free Cash Flow Margin	14.86%	-	-	-	-
EBITDA	-2.93	-	-	-	-
EBITDA Margin	-7.77%	-	-	-	-
D&A For EBITDA	0.39	-	-	-	-
EBIT	-3.31	-2.55	-2.36	-2.09	-3.47
EBIT Margin	-8.79%	-	-	-	-
Revenue as Reported	-	-	-	-	3.08

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