Fox-Wizel Ltd. (TLV: FOX)
Israel
· Delayed Price · Currency is ILS · Price in ILA31,000
+20 (0.06%)
Dec 19, 2024, 5:24 PM IDT
Fox-Wizel Income Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 5,968 | 5,384 | 4,843 | 4,200 | 2,796 | 2,765 | Upgrade
|
| Revenue Growth (YoY) | 11.94% | 11.18% | 15.30% | 50.23% | 1.12% | 33.44% | Upgrade
|
| Cost of Revenue | 2,579 | 2,418 | 2,049 | 1,733 | 1,230 | 1,195 | Upgrade
|
| Gross Profit | 3,389 | 2,966 | 2,794 | 2,467 | 1,566 | 1,570 | Upgrade
|
| Selling, General & Admin | 2,837 | 2,610 | 2,351 | 1,904 | 1,296 | 1,329 | Upgrade
|
| Other Operating Expenses | -30.9 | -12 | 2.64 | -0.13 | 0.04 | 0.8 | Upgrade
|
| Operating Expenses | 2,806 | 2,598 | 2,354 | 1,903 | 1,296 | 1,329 | Upgrade
|
| Operating Income | 582.76 | 368.27 | 439.75 | 563.7 | 269.87 | 240.83 | Upgrade
|
| Interest Expense | -191.36 | -150.83 | -89.78 | -61.77 | -55.52 | -68.81 | Upgrade
|
| Interest & Investment Income | - | 28.68 | 14.39 | 8.16 | 8.3 | 11.46 | Upgrade
|
| Earnings From Equity Investments | -11.79 | -5.62 | -13.15 | -2.04 | 11.3 | 15.9 | Upgrade
|
| Currency Exchange Gain (Loss) | 39.42 | 10.02 | 48.33 | -22.97 | -9.72 | -17.41 | Upgrade
|
| Other Non Operating Income (Expenses) | -10.72 | -1.85 | -5.2 | -20 | -77.27 | -0.86 | Upgrade
|
| EBT Excluding Unusual Items | 408.3 | 248.67 | 394.35 | 465.08 | 146.96 | 181.11 | Upgrade
|
| Impairment of Goodwill | 8.77 | 8.77 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 34.11 | 28.16 | -35.54 | 19.14 | 116.77 | 99.4 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.05 | -0.05 | - | - | - | -0.22 | Upgrade
|
| Pretax Income | 451.13 | 285.55 | 358.81 | 484.22 | 263.73 | 280.28 | Upgrade
|
| Income Tax Expense | 107.84 | 76.99 | 81.93 | 119.93 | 61.3 | 39.22 | Upgrade
|
| Earnings From Continuing Operations | 343.29 | 208.57 | 276.88 | 364.29 | 202.44 | 241.06 | Upgrade
|
| Minority Interest in Earnings | -95.54 | -59.37 | -63.5 | -65.94 | 4.47 | 2.36 | Upgrade
|
| Net Income | 247.75 | 149.2 | 213.38 | 298.36 | 206.91 | 243.42 | Upgrade
|
| Net Income to Common | 247.75 | 149.2 | 213.38 | 298.36 | 206.91 | 243.42 | Upgrade
|
| Net Income Growth | 62.93% | -30.08% | -28.48% | 44.20% | -15.00% | 59.39% | Upgrade
|
| Shares Outstanding (Basic) | 14 | 14 | 14 | 14 | 14 | 14 | Upgrade
|
| Shares Outstanding (Diluted) | 14 | 14 | 14 | 14 | 14 | 14 | Upgrade
|
| Shares Change (YoY) | 0.15% | 0.09% | 0.09% | 0.82% | 0.48% | 0.33% | Upgrade
|
| EPS (Basic) | 17.96 | 10.85 | 15.66 | 21.96 | 15.28 | 18.01 | Upgrade
|
| EPS (Diluted) | 17.86 | 10.77 | 15.42 | 21.58 | 15.09 | 17.83 | Upgrade
|
| EPS Growth | 62.65% | -30.16% | -28.54% | 43.01% | -15.37% | 58.77% | Upgrade
|
| Free Cash Flow | 866.95 | 627.04 | 410.25 | 671.17 | 445.44 | 388.43 | Upgrade
|
| Free Cash Flow Per Share | 62.49 | 45.27 | 29.64 | 48.54 | 32.48 | 28.46 | Upgrade
|
| Dividend Per Share | 8.080 | 6.171 | 11.730 | 23.317 | 5.734 | 5.550 | Upgrade
|
| Dividend Growth | -9.43% | -47.39% | -49.69% | 306.62% | 3.32% | -1.77% | Upgrade
|
| Gross Margin | 56.79% | 55.08% | 57.69% | 58.74% | 56.01% | 56.79% | Upgrade
|
| Operating Margin | 9.76% | 6.84% | 9.08% | 13.42% | 9.65% | 8.71% | Upgrade
|
| Profit Margin | 4.15% | 2.77% | 4.41% | 7.10% | 7.40% | 8.80% | Upgrade
|
| Free Cash Flow Margin | 14.53% | 11.65% | 8.47% | 15.98% | 15.93% | 14.05% | Upgrade
|
| EBITDA | 804.78 | 492.06 | 555.74 | 1,001 | 557.67 | 563.84 | Upgrade
|
| EBITDA Margin | 13.48% | 9.14% | 11.48% | 23.84% | 19.95% | 20.39% | Upgrade
|
| D&A For EBITDA | 222.03 | 123.79 | 115.99 | 437.61 | 287.8 | 323.01 | Upgrade
|
| EBIT | 582.76 | 368.27 | 439.75 | 563.7 | 269.87 | 240.83 | Upgrade
|
| EBIT Margin | 9.76% | 6.84% | 9.08% | 13.42% | 9.65% | 8.71% | Upgrade
|
| Effective Tax Rate | 23.90% | 26.96% | 22.83% | 24.77% | 23.24% | 13.99% | Upgrade
|
| Advertising Expenses | - | 93.83 | 102.7 | 80.98 | 56.5 | 66.68 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.