Fox-Wizel Ltd. (TLV:FOX)

Fox-Wizel Income Statement

Financials in millions ILS. 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	6,633	6,422	5,384	4,843	4,200	2,796
Revenue Growth (YoY)	15.66%	19.28%	11.18%	15.30%	50.22%	1.12%
Cost of Revenue	2,820	2,751	2,418	2,049	1,733	1,230
Gross Profit	3,813	3,671	2,966	2,794	2,467	1,566
Selling, General & Admin	3,213	3,026	2,610	2,351	1,904	1,296
Other Operating Expenses	-7.76	-10.13	-12	2.64	-0.13	0.04
Operating Expenses	3,205	3,016	2,598	2,354	1,903	1,296
Operating Income	607.98	655.06	368.27	439.75	563.7	269.87
Interest Expense	-240.88	-211.44	-150.83	-89.78	-61.77	-55.52
Interest & Investment Income	18.54	44.26	28.68	14.39	8.16	8.3
Earnings From Equity Investments	-15.07	-18.34	-5.62	-13.15	-2.04	11.3
Currency Exchange Gain (Loss)	18.74	18.74	10.02	48.33	-22.97	-9.72
Other Non Operating Income (Expenses)	1.59	1.59	-1.85	-5.2	-20	-77.27
EBT Excluding Unusual Items	390.91	489.88	248.67	394.35	465.08	146.96
Gain (Loss) on Sale of Investments	19.62	19.62	28.16	-35.54	19.14	116.77
Gain (Loss) on Sale of Assets	-0.01	-0.01	-0.05	-	-	-
Other Unusual Items	14.9	14.9	8.77	-	-	-
Pretax Income	425.42	524.39	285.55	358.81	484.22	263.73
Income Tax Expense	97.84	123.9	76.99	81.93	119.93	61.3
Earnings From Continuing Operations	327.58	400.5	208.57	276.88	364.29	202.44
Minority Interest in Earnings	-91.91	-109.51	-59.37	-63.5	-65.94	4.47
Net Income	235.67	290.98	149.2	213.38	298.36	206.91
Net Income to Common	235.67	290.98	149.2	213.38	298.36	206.91
Net Income Growth	11.27%	95.03%	-30.08%	-28.48%	44.20%	-15.00%
Shares Outstanding (Basic)	14	14	14	14	14	14
Shares Outstanding (Diluted)	14	14	14	14	14	14
Shares Change (YoY)	-0.44%	0.19%	0.09%	0.09%	0.82%	0.48%
EPS (Basic)	17.13	21.08	10.85	15.66	21.96	15.28
EPS (Diluted)	17.07	20.97	10.77	15.42	21.58	15.09
EPS Growth	11.79%	94.71%	-30.16%	-28.54%	43.01%	-15.37%
Free Cash Flow	54.28	666.08	627.04	410.25	671.17	445.44
Free Cash Flow Per Share	3.93	47.99	45.27	29.64	48.54	32.48
Dividend Per Share	13.275	15.285	6.170	11.728	23.317	5.734
Dividend Growth	64.31%	147.74%	-47.39%	-49.70%	306.62%	3.32%
Gross Margin	57.48%	57.16%	55.08%	57.69%	58.74%	56.01%
Operating Margin	9.17%	10.20%	6.84%	9.08%	13.42%	9.65%
Profit Margin	3.55%	4.53%	2.77%	4.41%	7.10%	7.40%
Free Cash Flow Margin	0.82%	10.37%	11.65%	8.47%	15.98%	15.93%
EBITDA	834.59	827.54	492.06	966.4	1,001	557.67
EBITDA Margin	12.58%	12.89%	9.14%	19.96%	23.84%	19.95%
D&A For EBITDA	226.61	172.48	123.79	526.65	437.61	287.8
EBIT	607.98	655.06	368.27	439.75	563.7	269.87
EBIT Margin	9.17%	10.20%	6.84%	9.08%	13.42%	9.65%
Effective Tax Rate	23.00%	23.63%	26.96%	22.83%	24.77%	23.24%
Advertising Expenses	-	100.94	93.83	102.7	80.98	56.5

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