Max Stock Ltd. (TLV:MAXO)
Israel · Delayed Price · Currency is ILS · Price in ILA 3,371.00
+47.00 (1.41%)
Aug 13, 2026, 5:28 PM IDT
Max Stock 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 | Jun '26 Jun 30, 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 |
| 1,532 | 1,427 | 1,331 | 1,119 | 1,049 | 976.27 | |
Revenue Growth | 11.28% | 7.20% | 18.95% | 6.71% | 7.43% | -3.39% |
Cost of Revenue | 833.96 | 800.15 | 775.12 | 650.92 | 630.49 | 597 |
Gross Profit | 697.76 | 626.93 | 556.1 | 468.24 | 418.31 | 379.27 |
Selling, General & Admin | 389.62 | 368.33 | 344.17 | 298.05 | 275.03 | 234.81 |
Other Operating Expenses | 25.37 | 27.06 | 23.16 | 21.8 | 20.92 | 16.4 |
Operating Expenses | 414.99 | 395.39 | 367.33 | 319.85 | 295.95 | 251.21 |
Operating Income | 282.77 | 231.54 | 188.77 | 148.39 | 122.36 | 128.06 |
Interest Expense | -56.89 | -36.06 | -30.72 | -27.51 | -19.1 | -17.04 |
Interest & Investment Income | 5.4 | 5.54 | 2.66 | 1.27 | 0.08 | - |
Currency Exchange Gain (Loss) | 5.04 | 5.04 | -0.59 | -1.28 | -2.38 | 0.49 |
Other Non Operating Income (Expenses) | -28.41 | -28.41 | 5.21 | 1.41 | 2.59 | -0.57 |
EBT Excluding Unusual Items | 207.91 | 177.66 | 165.33 | 122.28 | 103.55 | 110.95 |
Gain (Loss) on Sale of Assets | 0.82 | -1.53 | -1.46 | -0.37 | -0.5 | -1.1 |
Other Unusual Items | 0.36 | 0.9 | -3.34 | 0.36 | 1.59 | 1.61 |
Pretax Income | 209.09 | 177.04 | 160.54 | 122.27 | 104.64 | 111.46 |
Income Tax Expense | 45.08 | 39.47 | 39.4 | 30.24 | 26.92 | 28.91 |
Earnings From Continuing Operations | 164.01 | 137.57 | 121.14 | 92.03 | 77.72 | 82.55 |
Minority Interest in Earnings | -14.08 | -12.65 | -12.37 | -11.02 | -13.55 | -14.35 |
Net Income | 149.93 | 124.92 | 108.76 | 81.01 | 64.16 | 68.2 |
Net Income to Common | 149.93 | 124.92 | 108.76 | 81.01 | 64.16 | 68.2 |
Net Income Growth | 35.89% | 14.85% | 34.26% | 26.25% | -5.92% | -6.13% |
Shares Outstanding (Basic) | 139 | 140 | 139 | 139 | 141 | 142 |
Shares Outstanding (Diluted) | 140 | 140 | 140 | 140 | 143 | 144 |
Shares Change | -0.26% | 0.05% | 0.13% | -1.77% | -0.76% | 0.91% |
EPS (Basic) | 1.08 | 0.89 | 0.78 | 0.58 | 0.45 | 0.48 |
EPS (Diluted) | 1.07 | 0.89 | 0.78 | 0.58 | 0.45 | 0.47 |
EPS Growth | 35.43% | 14.10% | 34.48% | 28.89% | -4.25% | -7.84% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 243.13 | 263.09 | 88.3 | 188.39 | 174.27 | 4.04 |
Free Cash Flow Per Share | 1.74 | 1.87 | 0.63 | 1.34 | 1.22 | 0.03 |
Dividend Per Share | 0.930 | 0.859 | 0.502 | 0.430 | 0.430 | 0.280 |
Dividend Growth | 17.93% | 71.18% | 16.69% | 0% | 53.57% | -42.86% |
Gross Margin | 45.55% | 43.93% | 41.77% | 41.84% | 39.88% | 38.85% |
Operating Margin | 18.46% | 16.23% | 14.18% | 13.26% | 11.67% | 13.12% |
Profit Margin | 9.79% | 8.75% | 8.17% | 7.24% | 6.12% | 6.98% |
Free Cash Flow Margin | 15.87% | 18.44% | 6.63% | 16.83% | 16.62% | 0.41% |
EBITDA | 303.32 | 251.63 | 207.87 | 225.32 | 187.19 | 180.49 |
EBITDA Margin | 19.80% | 17.63% | 15.62% | 20.13% | 17.85% | 18.49% |
D&A For EBITDA | 20.56 | 20.09 | 19.11 | 76.93 | 64.83 | 52.43 |
EBIT | 282.77 | 231.54 | 188.77 | 148.39 | 122.36 | 128.06 |
EBIT Margin | 18.46% | 16.23% | 14.18% | 13.26% | 11.67% | 13.12% |
Effective Tax Rate | 21.56% | 22.30% | 24.54% | 24.73% | 25.73% | 25.94% |