TLV:ILDR 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	Sep '25 Sep 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	68.33	38.48	55.77	12.25	18.57	-
Revenue Growth (YoY)	56.18%	-31.00%	355.38%	-34.06%	-	-
Cost of Revenue	66.22	35.97	50.34	11.17	16.88	-
Gross Profit	2.11	2.52	5.42	1.08	1.69	-
Selling, General & Admin	18.82	18.23	20.42	25.29	15.04	11.3
Other Operating Expenses	-	-	-	-	0.5	-0.45
Operating Expenses	18.82	18.23	20.42	25.29	15.54	10.85
Operating Income	-16.71	-15.72	-15	-24.21	-13.85	-10.85
Interest Expense	-1.88	-13.03	-13.73	-10.12	-7.28	-3.33
Interest & Investment Income	3.72	1.58	0.82	0.04	0.07	-
Earnings From Equity Investments	-1	-0.59	-0	-	-	-
Other Non Operating Income (Expenses)	-3.07	-3.07	-1.33	-0.35	-0.2	-0.2
EBT Excluding Unusual Items	-18.94	-30.84	-29.25	-34.64	-21.25	-14.38
Pretax Income	-18.94	-30.84	-29.25	-34.64	-21.25	-14.38
Income Tax Expense	-11.8	0.27	-3.1	2.27	-8.36	-1.68
Earnings From Continuing Operations	-7.14	-31.1	-26.15	-36.91	-12.88	-12.7
Minority Interest in Earnings	0.83	-	-	-	-	-
Net Income	-6.31	-31.1	-26.15	-36.91	-12.88	-12.7
Net Income to Common	-6.31	-31.1	-26.15	-36.91	-12.88	-12.7
Shares Outstanding (Basic)	81	62	56	52	37	26
Shares Outstanding (Diluted)	81	62	56	52	37	26
Shares Change (YoY)	39.13%	9.12%	9.18%	38.13%	42.93%	0.78%
EPS (Basic)	-0.08	-0.50	-0.46	-0.71	-0.34	-0.49
EPS (Diluted)	-0.08	-0.50	-0.46	-0.71	-0.34	-0.49
Free Cash Flow	-68.17	-48.65	-36.57	-37.03	-4.9	-13.08
Free Cash Flow Per Share	-0.85	-0.79	-0.65	-0.72	-0.13	-0.50
Gross Margin	3.09%	6.54%	9.73%	8.82%	9.09%	-
Operating Margin	-24.45%	-40.84%	-26.90%	-197.71%	-74.55%	-
Profit Margin	-9.23%	-80.82%	-46.90%	-301.41%	-69.37%	-
Free Cash Flow Margin	-99.76%	-126.41%	-65.58%	-302.39%	-26.40%	-
EBITDA	-16.13	-15.19	-14.86	-	-	-
EBITDA Margin	-23.61%	-39.48%	-26.65%	-	-	-
D&A For EBITDA	0.58	0.53	0.14	-	-	-
EBIT	-16.71	-15.72	-15	-24.21	-13.85	-10.85
EBIT Margin	-24.45%	-40.84%	-26.90%	-197.71%	-74.55%	-
Advertising Expenses	-	-	-	4.28	-	0

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