Erika Carmel-Tech 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
Period Ending	Jun '25 Jun 30, 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
Revenue	39.63	37.96	29.88	50.32	96.86	85.77
Revenue Growth (YoY)	20.55%	27.03%	-40.62%	-48.04%	12.92%	68.73%
Cost of Revenue	15.45	11.91	6.89	6.68	8.36	9.94
Gross Profit	24.19	26.05	22.99	43.65	88.49	75.83
Selling, General & Admin	33.86	34.32	42.97	68.71	105.4	57.43
Research & Development	0.81	0.61	1.18	3.73	2.05	0.93
Other Operating Expenses	1.27	1.05	-1.13	-	-	0.03
Operating Expenses	35.94	35.97	43.01	72.44	107.45	58.39
Operating Income	-11.76	-9.93	-20.02	-28.79	-18.96	17.44
Interest Expense	-0.9	-0.25	-0.4	-0.62	-0.58	-0.46
Interest & Investment Income	0.61	0.3	0.76	0.53	0.49	0.23
Currency Exchange Gain (Loss)	-0.31	-0.31	0.98	0.05	-1.87	-0.16
Other Non Operating Income (Expenses)	-0.66	-0.66	-1.07	-1.38	-0.85	-0.34
EBT Excluding Unusual Items	-13.02	-10.84	-19.75	-30.21	-21.76	16.71
Gain (Loss) on Sale of Investments	0.32	0.32	0.63	-0.92	-	-
Gain (Loss) on Sale of Assets	-	-	-0.1	-0.07	-0.02	-
Pretax Income	-12.69	-10.51	-19.22	-31.19	-21.78	16.71
Income Tax Expense	-1.24	-1.04	-	1.37	0.03	4.24
Net Income	-11.45	-9.47	-19.22	-32.56	-21.81	12.46
Net Income to Common	-11.45	-9.47	-19.22	-32.56	-21.81	12.46
Net Income Growth	-	-	-	-	-	431.93%
Shares Outstanding (Basic)	104	104	104	104	104	82
Shares Outstanding (Diluted)	104	104	104	104	104	84
Shares Change (YoY)	-	-	-	0.60%	22.91%	1.66%
EPS (Basic)	-0.11	-0.09	-0.18	-0.31	-0.21	0.15
EPS (Diluted)	-0.11	-0.09	-0.18	-0.31	-0.21	0.15
EPS Growth	-	-	-	-	-	428.57%
Free Cash Flow	-1.19	-4.32	-9.25	-33.37	-29.84	17.27
Free Cash Flow Per Share	-0.01	-0.04	-0.09	-0.32	-0.29	0.20
Gross Margin	61.03%	68.62%	76.95%	86.74%	91.37%	88.41%
Operating Margin	-29.67%	-26.15%	-66.98%	-57.20%	-19.57%	20.33%
Profit Margin	-28.90%	-24.95%	-64.32%	-64.71%	-22.52%	14.53%
Free Cash Flow Margin	-3.01%	-11.38%	-30.94%	-66.30%	-30.80%	20.13%
EBITDA	-11.5	-9.43	-19.45	-25.68	-16.13	19.18
EBITDA Margin	-29.02%	-24.83%	-65.09%	-51.02%	-16.65%	22.36%
D&A For EBITDA	0.26	0.5	0.57	3.11	2.83	1.74
EBIT	-11.76	-9.93	-20.02	-28.79	-18.96	17.44
EBIT Margin	-29.67%	-26.15%	-66.98%	-57.20%	-19.57%	20.33%
Effective Tax Rate	-	-	-	-	-	25.39%

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