Fox-Wizel Ltd. (TLV:FOX)
Israel · Delayed Price · Currency is ILS · Price in ILA 31,950
+1,000 (3.23%)
Jun 12, 2026, 1:45 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 7,161 | 7,079 | 6,422 | 5,384 | 4,843 | 4,200 | |
Revenue Growth (YoY) | 8.51% | 10.23% | 19.28% | 11.18% | 15.30% | 50.22% |
Cost of Revenue | 3,038 | 3,001 | 2,751 | 2,418 | 2,049 | 1,733 |
Gross Profit | 4,123 | 4,078 | 3,671 | 2,966 | 2,794 | 2,467 |
Selling, General & Admin | 3,522 | 3,451 | 3,026 | 2,610 | 2,351 | 1,904 |
Other Operating Expenses | -17.96 | -13.02 | -10.13 | -12 | 2.64 | -0.13 |
Operating Expenses | 3,504 | 3,438 | 3,016 | 2,598 | 2,354 | 1,903 |
Operating Income | 619.06 | 640.21 | 655.06 | 368.27 | 439.75 | 563.7 |
Interest Expense | -269.73 | -247.93 | -211.44 | -150.83 | -89.78 | -61.77 |
Interest & Investment Income | 5.58 | 25.11 | 44.26 | 28.68 | 14.39 | 8.16 |
Earnings From Equity Investments | -14.35 | -16.31 | -18.34 | -5.62 | -13.15 | -2.04 |
Currency Exchange Gain (Loss) | -39.13 | -39.13 | 18.74 | 10.02 | 48.33 | -22.97 |
Other Non Operating Income (Expenses) | 2.03 | 8.57 | 1.59 | -1.85 | -5.2 | -20 |
EBT Excluding Unusual Items | 303.45 | 370.51 | 489.88 | 248.67 | 394.35 | 465.08 |
Merger & Restructuring Charges | -1.9 | -1.9 | - | - | - | - |
Gain (Loss) on Sale of Investments | 15.38 | 22.62 | 19.62 | 28.16 | -35.54 | 19.14 |
Gain (Loss) on Sale of Assets | -0.04 | -0.04 | -0.01 | -0.05 | - | - |
Other Unusual Items | 12.5 | 12.5 | 14.9 | 8.77 | - | - |
Pretax Income | 329.4 | 403.7 | 524.39 | 285.55 | 358.81 | 484.22 |
Income Tax Expense | 68.2 | 83.66 | 123.9 | 76.99 | 81.93 | 119.93 |
Earnings From Continuing Operations | 261.19 | 320.05 | 400.5 | 208.57 | 276.88 | 364.29 |
Minority Interest in Earnings | -71.85 | -90.78 | -109.51 | -59.37 | -63.5 | -65.94 |
Net Income | 189.34 | 229.27 | 290.98 | 149.2 | 213.38 | 298.36 |
Net Income to Common | 189.34 | 229.27 | 290.98 | 149.2 | 213.38 | 298.36 |
Net Income Growth | -32.10% | -21.21% | 95.03% | -30.08% | -28.48% | 44.20% |
Shares Outstanding (Basic) | 14 | 14 | 14 | 14 | 14 | 14 |
Shares Outstanding (Diluted) | 14 | 14 | 14 | 14 | 14 | 14 |
Shares Change (YoY) | 0.16% | 0.40% | 0.19% | 0.09% | 0.09% | 0.82% |
EPS (Basic) | 13.65 | 16.54 | 21.08 | 10.85 | 15.66 | 21.96 |
EPS (Diluted) | 13.60 | 16.45 | 20.97 | 10.77 | 15.42 | 21.58 |
EPS Growth | -32.23% | -21.55% | 94.71% | -30.16% | -28.54% | 43.01% |
Free Cash Flow | 448.29 | 346.51 | 665.05 | 627.04 | 410.25 | 671.17 |
Free Cash Flow Per Share | 32.20 | 24.87 | 47.92 | 45.27 | 29.64 | 48.54 |
Dividend Per Share | 2.438 | 2.438 | 15.290 | 6.162 | 11.728 | 23.317 |
Dividend Growth | -84.06% | -84.06% | 148.14% | -47.46% | -49.70% | 306.62% |
Gross Margin | 57.58% | 57.61% | 57.16% | 55.08% | 57.69% | 58.74% |
Operating Margin | 8.64% | 9.04% | 10.20% | 6.84% | 9.08% | 13.42% |
Profit Margin | 2.64% | 3.24% | 4.53% | 2.77% | 4.41% | 7.10% |
Free Cash Flow Margin | 6.26% | 4.90% | 10.36% | 11.65% | 8.47% | 15.98% |
EBITDA | 852.88 | 849.69 | 827.54 | 987.67 | 966.4 | 1,001 |
EBITDA Margin | 11.91% | 12.00% | 12.89% | 18.34% | 19.96% | 23.84% |
D&A For EBITDA | 233.82 | 209.48 | 172.48 | 619.4 | 526.65 | 437.61 |
EBIT | 619.06 | 640.21 | 655.06 | 368.27 | 439.75 | 563.7 |
EBIT Margin | 8.64% | 9.04% | 10.20% | 6.84% | 9.08% | 13.42% |
Effective Tax Rate | 20.71% | 20.72% | 23.63% | 26.96% | 22.83% | 24.77% |
Advertising Expenses | - | 134.79 | 100.94 | 93.83 | 102.7 | 80.98 |