Maslavi Construction Company Ltd (TLV:MSLA)
Israel · Delayed Price · Currency is ILS · Price in ILA 1,453.00
+56.00 (4.01%)
May 29, 2026, 1:44 PM IDT
TLV:MSLA 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 | Mar '26 Mar 31, 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 |
| 292.1 | 319.25 | 312.37 | 223.76 | 153.73 | 152.94 | |
Revenue Growth (YoY) | -11.34% | 2.20% | 39.60% | 45.56% | 0.52% | -0.12% |
Cost of Revenue | 232.87 | 251.24 | 248.78 | 178.15 | 116.78 | 111.38 |
Gross Profit | 59.23 | 68.01 | 63.59 | 45.61 | 36.94 | 41.56 |
Selling, General & Admin | 22.02 | 21.48 | 20.01 | 16.92 | 14.16 | 15.65 |
Other Operating Expenses | -0.18 | 0.15 | -0.43 | -0.24 | 0.07 | - |
Operating Expenses | 21.84 | 21.63 | 19.58 | 16.68 | 14.23 | 15.65 |
Operating Income | 37.39 | 46.38 | 44.02 | 28.93 | 22.71 | 25.91 |
Interest Expense | -26 | -23.09 | -13.78 | -11.68 | -8.94 | -5.01 |
Interest & Investment Income | 8.98 | 8.98 | 7.59 | 6.88 | 4.08 | 1.18 |
Other Non Operating Income (Expenses) | -2.87 | -2.66 | -0 | -2.31 | -1.91 | -2.36 |
EBT Excluding Unusual Items | 17.5 | 29.62 | 37.83 | 21.82 | 15.95 | 19.71 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 0.12 |
Asset Writedown | -0.42 | -0.45 | -1.02 | -0.16 | -0.23 | 2.53 |
Pretax Income | 17.08 | 29.17 | 36.81 | 21.66 | 15.72 | 22.37 |
Income Tax Expense | -0.68 | 1.01 | 0.25 | 1.52 | 2.18 | -1.15 |
Earnings From Continuing Operations | 17.76 | 28.17 | 36.56 | 20.14 | 13.54 | 23.52 |
Net Income | 17.76 | 28.17 | 36.56 | 20.14 | 13.54 | 23.52 |
Preferred Dividends & Other Adjustments | - | - | -0.75 | 0.21 | - | - |
Net Income to Common | 17.76 | 28.17 | 37.31 | 19.93 | 13.54 | 23.52 |
Net Income Growth | -52.42% | -22.96% | 81.56% | 48.74% | -42.43% | 81.16% |
Shares Outstanding (Basic) | 22 | 22 | 22 | 22 | 22 | 22 |
Shares Outstanding (Diluted) | 22 | 22 | 25 | 25 | 25 | 23 |
Shares Change (YoY) | -8.97% | -9.89% | -3.50% | 0.25% | 11.93% | 4.78% |
EPS (Basic) | 0.80 | 1.27 | 1.69 | 0.90 | 0.62 | 1.09 |
EPS (Diluted) | 0.73 | 1.20 | 1.56 | 0.85 | 0.60 | 1.05 |
EPS Growth | -54.68% | -23.13% | 82.60% | 41.62% | -42.39% | 74.49% |
Free Cash Flow | -110.16 | -123.09 | -66.65 | -91.69 | 67.88 | -35.45 |
Free Cash Flow Per Share | -4.97 | -5.57 | -2.72 | -3.61 | 2.68 | -1.56 |
Dividend Per Share | - | - | - | 0.488 | 0.543 | 0.463 |
Dividend Growth | - | - | - | -10.15% | 17.27% | - |
Gross Margin | 20.28% | 21.30% | 20.36% | 20.38% | 24.03% | 27.17% |
Operating Margin | 12.80% | 14.53% | 14.09% | 12.93% | 14.77% | 16.94% |
Profit Margin | 6.08% | 8.82% | 11.94% | 8.91% | 8.81% | 15.38% |
Free Cash Flow Margin | -37.71% | -38.56% | -21.34% | -40.98% | 44.16% | -23.18% |
EBITDA | 40.92 | 50.51 | 46.09 | 30.95 | 24.3 | 27.3 |
EBITDA Margin | 14.01% | 15.82% | 14.75% | 13.83% | 15.80% | 17.85% |
D&A For EBITDA | 3.53 | 4.13 | 2.07 | 2.02 | 1.59 | 1.39 |
EBIT | 37.39 | 46.38 | 44.02 | 28.93 | 22.71 | 25.91 |
EBIT Margin | 12.80% | 14.53% | 14.09% | 12.93% | 14.77% | 16.94% |
Effective Tax Rate | - | 3.45% | 0.67% | 7.03% | 13.87% | - |
Revenue as Reported | 292.1 | 319.25 | 312.37 | 223.76 | 153.73 | 152.94 |
Advertising Expenses | - | 0.59 | 0.52 | 0.87 | 0.87 | 0.36 |