Keystone Infra Ltd (TLV:KSTN)
Israel · Delayed Price · Currency is ILS · Price in ILA 780.80
-40.30 (-4.91%)
Aug 5, 2025, 4:45 PM IDT
AY 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 | 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2020 |
Other Revenue | 295.57 | 282.19 | 659.36 | 221.12 | 105.73 | 21.92 | Upgrade |
| 295.57 | 282.19 | 659.36 | 221.12 | 105.73 | 21.92 | Upgrade | |
Revenue Growth (YoY) | -47.83% | -57.20% | 198.19% | 109.14% | 382.44% | - | Upgrade |
Gross Profit | 295.57 | 282.19 | 659.36 | 221.12 | 105.73 | 21.92 | Upgrade |
Selling, General & Admin | 35.16 | 34.69 | 31.06 | 15.77 | 5.46 | 0.55 | Upgrade |
Other Operating Expenses | 12.35 | 12.18 | 6.77 | 5.78 | 2.16 | 0.61 | Upgrade |
Operating Expenses | 47.51 | 49.67 | 37.83 | 28.44 | 14.41 | 6.02 | Upgrade |
Operating Income | 248.07 | 232.53 | 621.53 | 192.68 | 91.32 | 15.9 | Upgrade |
Interest Expense | -27.51 | -23.43 | -35.58 | -17.96 | -5.24 | -0.65 | Upgrade |
Interest & Investment Income | 8.32 | 6.11 | 6.28 | 3.55 | 0.12 | 0.11 | Upgrade |
Currency Exchange Gain (Loss) | 0.32 | 0.32 | - | - | - | - | Upgrade |
Other Non Operating Income (Expenses) | -25.17 | -25.17 | -25.6 | -29.71 | -3.03 | -0.57 | Upgrade |
EBT Excluding Unusual Items | 204.03 | 190.36 | 566.64 | 148.56 | 83.18 | 14.79 | Upgrade |
Merger & Restructuring Charges | -2.53 | -2.26 | -1.16 | -8.37 | -3.28 | -1.87 | Upgrade |
Pretax Income | 201.51 | 188.1 | 565.48 | 140.19 | 79.9 | 12.92 | Upgrade |
Income Tax Expense | 6.36 | -5.26 | 121.59 | 45.45 | 17.4 | 4.91 | Upgrade |
Net Income | 195.15 | 193.36 | 443.88 | 94.74 | 62.5 | 8.02 | Upgrade |
Net Income to Common | 195.15 | 193.36 | 443.88 | 94.74 | 62.5 | 8.02 | Upgrade |
Net Income Growth | -48.72% | -56.44% | 368.53% | 51.59% | 679.74% | - | Upgrade |
Shares Outstanding (Basic) | 184 | 183 | 152 | 121 | 54 | 12 | Upgrade |
Shares Outstanding (Diluted) | 185 | 183 | 152 | 121 | 54 | 13 | Upgrade |
Shares Change (YoY) | 21.04% | 20.08% | 26.37% | 122.35% | 317.01% | - | Upgrade |
EPS (Basic) | 1.06 | 1.06 | 2.91 | 0.79 | 1.15 | 0.68 | Upgrade |
EPS (Diluted) | 1.06 | 1.06 | 2.90 | 0.79 | 1.15 | 0.60 | Upgrade |
EPS Growth | -57.42% | -63.56% | 269.40% | -31.82% | 91.92% | - | Upgrade |
Free Cash Flow | 108.71 | 169.63 | 210.05 | 127.83 | 37.7 | -5.1 | Upgrade |
Free Cash Flow Per Share | 0.59 | 0.93 | 1.38 | 1.06 | 0.69 | -0.39 | Upgrade |
Dividend Per Share | 0.321 | 0.430 | 0.361 | 0.131 | 0.433 | - | Upgrade |
Dividend Growth | -20.87% | 19.11% | 175.41% | -69.72% | - | - | Upgrade |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | Upgrade |
Operating Margin | 83.93% | 82.40% | 94.26% | 87.14% | 86.37% | 72.54% | Upgrade |
Profit Margin | 66.03% | 68.52% | 67.32% | 42.84% | 59.11% | 36.57% | Upgrade |
Free Cash Flow Margin | 36.78% | 60.11% | 31.86% | 57.81% | 35.66% | -23.28% | Upgrade |
EBITDA | - | 232.54 | 621.55 | 192.69 | 91.33 | - | Upgrade |
EBITDA Margin | - | 82.41% | 94.27% | 87.14% | 86.38% | - | Upgrade |
D&A For EBITDA | - | 0.02 | 0.02 | 0.01 | 0.01 | - | Upgrade |
EBIT | 248.07 | 232.53 | 621.53 | 192.68 | 91.32 | 15.9 | Upgrade |
EBIT Margin | 83.93% | 82.40% | 94.26% | 87.14% | 86.37% | 72.54% | Upgrade |
Effective Tax Rate | 3.15% | - | 21.50% | 32.42% | 21.78% | 37.98% | Upgrade |
Revenue as Reported | 295.57 | 282.19 | 659.36 | 221.12 | 105.73 | 21.92 | Upgrade |
Advertising Expenses | - | - | - | - | 0.19 | 0.13 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.