Erika Carmel-Tech 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	37.34	37.96	29.88	50.32	96.86
Revenue Growth (YoY)	-1.64%	27.03%	-40.62%	-48.04%	12.92%
Cost of Revenue	11.47	11.91	6.89	6.68	8.36
Gross Profit	25.87	26.05	22.99	43.65	88.49
Selling, General & Admin	29.4	34.32	42.97	68.71	105.4
Research & Development	0.89	0.61	1.18	3.73	2.05
Other Operating Expenses	0.75	1.33	-0.98	-	-
Operating Expenses	31.04	36.26	43.16	72.44	107.45
Operating Income	-5.17	-10.21	-20.17	-28.79	-18.96
Interest Expense	-0.26	-0.25	-0.4	-0.62	-0.58
Interest & Investment Income	0.08	0.3	0.76	0.53	0.49
Currency Exchange Gain (Loss)	0.25	-0.31	0.98	0.05	-1.87
Other Non Operating Income (Expenses)	-0.99	-0.66	-1.07	-1.38	-0.85
EBT Excluding Unusual Items	-6.09	-11.12	-19.9	-30.21	-21.76
Gain (Loss) on Sale of Investments	0.07	0.32	0.63	-0.92	-
Gain (Loss) on Sale of Assets	-0.02	0.28	0.05	-0.07	-0.02
Pretax Income	-6.05	-10.51	-19.22	-31.19	-21.78
Income Tax Expense	-0.19	-1.04	-	1.37	0.03
Net Income	-5.85	-9.47	-19.22	-32.56	-21.81
Net Income to Common	-5.85	-9.47	-19.22	-32.56	-21.81
Shares Outstanding (Basic)	42	42	42	42	41
Shares Outstanding (Diluted)	42	42	42	42	41
Shares Change (YoY)	-	-	-	0.60%	22.91%
EPS (Basic)	-0.14	-0.23	-0.46	-0.78	-0.53
EPS (Diluted)	-0.14	-0.23	-0.46	-0.78	-0.53
Free Cash Flow	1.34	-4.32	-9.25	-33.37	-29.84
Free Cash Flow Per Share	0.03	-0.10	-0.22	-0.80	-0.72
Gross Margin	69.29%	68.62%	76.95%	86.74%	91.37%
Operating Margin	-13.84%	-26.89%	-67.49%	-57.20%	-19.57%
Profit Margin	-15.68%	-24.95%	-64.32%	-64.71%	-22.52%
Free Cash Flow Margin	3.59%	-11.38%	-30.94%	-66.30%	-30.80%
EBITDA	-4.85	-9.66	-17.98	-25.68	-16.13
EBITDA Margin	-12.97%	-25.45%	-60.17%	-51.02%	-16.65%
D&A For EBITDA	0.32	0.55	2.19	3.11	2.83
EBIT	-5.17	-10.21	-20.17	-28.79	-18.96
EBIT Margin	-13.84%	-26.89%	-67.49%	-57.20%	-19.57%

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