Oramed Pharmaceuticals Inc. (TLV:ORMP)

Model N Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2021
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Aug 31, 2021
Revenue	2	-	1.34	2.7	2.71	2.7
Revenue Growth (YoY)	196.74%	-	-50.42%	-0.33%	0.33%	-0.33%
Cost of Revenue	1.99	-	-	-	-	-
Gross Profit	0.01	-	1.34	2.7	2.71	2.7
Selling, General & Admin	6.98	6.46	8.14	15.66	12.58	5.94
Research & Development	7.35	6.32	8.97	27.64	27.11	20.99
Operating Expenses	14.33	12.78	17.11	43.3	39.69	26.93
Operating Income	-14.32	-12.78	-15.77	-40.6	-36.98	-24.22
Interest Expense	-0.26	-0.85	-2.04	-	-	-
Interest & Investment Income	4.52	5	8.17	3.57	0.47	0.35
Currency Exchange Gain (Loss)	0.17	0.17	-0.12	0.18	-0.03	-0
Other Non Operating Income (Expenses)	-0.04	-0.04	-1.54	-0.01	-0.01	-0.01
EBT Excluding Unusual Items	-9.93	-8.5	-11.3	-36.86	-36.55	-23.88
Gain (Loss) on Sale of Investments	-14.58	-7.42	16.39	-0.81	-0.22	0.9
Pretax Income	-24.51	-15.92	5.09	-37.66	-36.77	-22.99
Income Tax Expense	3.77	3.18	-	0.1	-	-
Earnings From Continuing Operations	-28.28	-19.1	5.09	-37.76	-36.77	-22.99
Minority Interest in Earnings	0.04	0.04	0.44	1.2	1.76	0.75
Net Income	-28.24	-19.06	5.53	-36.56	-35	-22.24
Net Income to Common	-28.24	-19.06	5.53	-36.56	-35	-22.24
Shares Outstanding (Basic)	41	41	40	39	37	28
Shares Outstanding (Diluted)	41	41	41	39	37	28
Shares Change (YoY)	-0.05%	0.65%	4.02%	5.08%	30.36%	16.71%
EPS (Basic)	-0.69	-0.47	0.14	-0.94	-0.94	-0.78
EPS (Diluted)	-0.71	-0.48	0.14	-0.94	-0.94	-0.78
Free Cash Flow	-10.47	-8.43	-10.55	-28.41	-33.39	-21.56
Free Cash Flow Per Share	-0.26	-0.21	-0.26	-0.73	-0.90	-0.76
Gross Margin	0.65%	-	100.00%	100.00%	100.00%	100.00%
Operating Margin	-715.95%	-	-1176.79%	-1501.96%	-1363.50%	-896.15%
Profit Margin	-1411.90%	-	412.31%	-1352.61%	-1290.71%	-822.72%
Free Cash Flow Margin	-523.70%	-	-787.24%	-1051.20%	-1231.31%	-797.48%
EBITDA	-14.15	-12.59	-15.57	-40.54	-36.92	-24.15
D&A For EBITDA	0.17	0.19	0.2	0.06	0.05	0.08
EBIT	-14.32	-12.78	-15.77	-40.6	-36.98	-24.22

Updated Nov 7, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.