Mia Dynamics Motors Income Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Operating Revenue	18.6	15.09	7.1	-	-
Revenue	18.6	15.09	7.1	-	-
Revenue Growth (YoY)	23.28%	112.38%	-	-	-
Cost of Revenue	12	8.41	5.85	-	-
Gross Profit	6.6	6.67	1.25	-	-
Selling, General & Admin	8.79	6.26	7	8.06	1.82
Research & Development	3.06	2.57	2.77	3.1	3.47
Operating Expenses	11.85	8.83	9.77	11.15	5.29
Operating Income	-5.25	-2.16	-8.52	-11.15	-5.29
Interest Expense	-2.82	-0.58	-0.35	-0.17	-0.08
Interest & Investment Income	0.5	0.49	0.26	0.08	-
Other Non Operating Income (Expenses)	-	-	-	-45.38	-
EBT Excluding Unusual Items	-7.57	-2.25	-8.61	-56.63	-5.37
Pretax Income	-7.57	-2.25	-8.61	-56.63	-5.37
Net Income	-7.57	-2.25	-8.61	-56.63	-5.37
Net Income to Common	-7.57	-2.25	-8.61	-56.63	-5.37
Shares Outstanding (Basic)	226	205	165	138	110
Shares Outstanding (Diluted)	226	205	165	138	110
Shares Change (YoY)	10.27%	24.55%	19.47%	25.10%	28898.02%
EPS (Basic)	-0.03	-0.01	-0.05	-0.41	-0.05
EPS (Diluted)	-0.03	-0.01	-0.05	-0.41	-0.05
Free Cash Flow	-18.45	-1.46	-3.8	-9.82	-5.95
Free Cash Flow Per Share	-0.08	-0.01	-0.02	-0.07	-0.05
Gross Margin	35.47%	44.24%	17.65%	-	-
Operating Margin	-28.25%	-14.29%	-119.89%	-	-
Profit Margin	-40.68%	-14.88%	-121.19%	-	-
Free Cash Flow Margin	-99.22%	-9.71%	-53.43%	-	-
EBITDA	-5.05	-1.87	-7.93	-10.61	-5.14
EBITDA Margin	-27.14%	-12.40%	-111.70%	-	-
D&A For EBITDA	0.21	0.28	0.58	0.54	0.15
EBIT	-5.25	-2.16	-8.52	-11.15	-5.29
EBIT Margin	-28.25%	-14.29%	-119.89%	-	-
Advertising Expenses	0.25	0.08	0.08	-	-

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