TLV:MDIN Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. 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	20.85	23.09	25.56	19.86	17.64	1.73
Revenue Growth (YoY)	-20.89%	-9.66%	28.66%	12.61%	922.02%	-56.38%
Cost of Revenue	9.78	11.15	9.53	6	5.23	1.1
Gross Profit	11.07	11.94	16.03	13.86	12.41	0.63
Selling, General & Admin	2.84	2.71	3.18	3.54	3.49	1.24
Other Operating Expenses	-0.08	-0.08	-0.04	-	-	-
Operating Expenses	7.84	8.98	10	13.49	7.67	6.65
Operating Income	3.23	2.96	6.03	0.37	4.74	-6.02
Interest Expense	-7.29	-5.85	-3.2	-1.21	-1.42	-
Interest & Investment Income	0.69	0.28	0.08	0.13	0	0.01
Earnings From Equity Investments	-0.39	-2.58	-0.24	-0.02	-0.06	-
Currency Exchange Gain (Loss)	-2.19	0.16	-0.08	-0.2	-0.12	0.01
Other Non Operating Income (Expenses)	-0.6	-0.6	-0.32	-0.76	-0.67	-0.02
EBT Excluding Unusual Items	-6.54	-5.63	2.28	-1.7	2.47	-6.02
Other Unusual Items	0.03	-3.92	0.06	-	0.05	-
Pretax Income	-6.51	-9.56	2.34	-1.7	2.52	-6.02
Income Tax Expense	0.17	-0.11	0.23	1.1	-4.04	-
Net Income	-6.68	-9.45	2.12	-2.8	6.56	-6.02
Net Income to Common	-6.68	-9.45	2.12	-2.8	6.56	-6.02
Shares Outstanding (Basic)	34	30	26	22	16	12
Shares Outstanding (Diluted)	34	30	26	22	27	12
Shares Change (YoY)	17.98%	12.78%	18.83%	-18.54%	134.11%	5.29%
EPS (Basic)	-0.20	-0.32	0.08	-0.13	0.41	-0.52
EPS (Diluted)	-0.20	-0.32	0.08	-0.13	0.19	-0.52
Free Cash Flow	-2.65	-2.88	-18.94	-23.81	-15.52	-1.29
Free Cash Flow Per Share	-0.08	-0.10	-0.72	-1.08	-0.57	-0.11
Gross Margin	53.10%	51.71%	62.72%	69.78%	70.36%	36.38%
Operating Margin	15.50%	12.81%	23.60%	1.85%	26.88%	-348.96%
Profit Margin	-32.04%	-40.94%	8.28%	-14.07%	37.17%	-348.96%
Free Cash Flow Margin	-12.69%	-12.47%	-74.10%	-119.86%	-87.98%	-74.74%
EBITDA	8.06	9.1	11.99	9.63	8.26	-1.43
EBITDA Margin	38.66%	39.41%	46.93%	48.48%	46.80%	-83.08%
D&A For EBITDA	4.83	6.14	5.96	9.26	3.52	4.59
EBIT	3.23	2.96	6.03	0.37	4.74	-6.02
EBIT Margin	15.50%	12.81%	23.60%	1.85%	26.88%	-
Effective Tax Rate	-	-	9.73%	-	-	-
Revenue as Reported	24.49	24.49	27.03	20.99	17.64	1.73

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