Pie Siam Ltd (TLV:PIES)
Israel · Delayed Price · Currency is ILS · Price in ILA 3,627.00
-38.00 (-1.04%)
Feb 20, 2026, 1:44 PM IDT
Pie Siam Income Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. 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 |
| 21.96 | 28.1 | 37.1 | 33 | 14.6 | 4.37 | |
Revenue Growth (YoY) | -24.18% | -24.25% | 12.43% | 126.07% | 233.80% | -74.03% |
Cost of Revenue | 17.49 | 19.87 | 21.2 | 19.32 | 11.26 | 2.35 |
Gross Profit | 4.48 | 8.24 | 15.9 | 13.68 | 3.34 | 2.03 |
Selling, General & Admin | 16.47 | 11.72 | 13.12 | 12.56 | 6.92 | 4.85 |
Other Operating Expenses | 3.27 | 6.03 | 1.48 | 1.02 | -1.54 | - |
Operating Expenses | 24.1 | 22.08 | 18.9 | 18.07 | 9.06 | 6.71 |
Operating Income | -19.63 | -13.84 | -3 | -4.39 | -5.72 | -4.68 |
Interest Expense | -38.49 | -41.66 | -34.84 | -19.56 | -14.57 | -12.6 |
Interest & Investment Income | 6.43 | 3.56 | 2.95 | 2.39 | 0.4 | 1.47 |
Earnings From Equity Investments | -1.66 | -2.11 | -2.58 | 0.59 | 13.19 | -2.07 |
Other Non Operating Income (Expenses) | -3.2 | -3.2 | -17.57 | - | - | 0.93 |
EBT Excluding Unusual Items | -56.54 | -57.26 | -55.04 | -20.97 | -6.71 | -16.95 |
Gain (Loss) on Sale of Investments | - | - | - | - | -0.87 | - |
Asset Writedown | 247.28 | 70.72 | -23.42 | 131.01 | 151.89 | 70.32 |
Other Unusual Items | - | - | 1.73 | 0.35 | 0.03 | 3.68 |
Pretax Income | 190.75 | 13.46 | -76.73 | 110.4 | 144.35 | 57.05 |
Income Tax Expense | 44.54 | 3.41 | -15.31 | 21.48 | 16.11 | 13.46 |
Net Income | 146.21 | 10.04 | -61.42 | 88.91 | 128.23 | 43.59 |
Net Income to Common | 146.21 | 10.04 | -61.42 | 88.91 | 128.23 | 43.59 |
Net Income Growth | - | - | - | -30.66% | 194.16% | -1.54% |
Shares Outstanding (Basic) | 19 | 18 | 18 | 18 | 18 | 9 |
Shares Outstanding (Diluted) | 19 | 18 | 18 | 18 | 18 | 9 |
Shares Change (YoY) | 1.02% | - | - | 0.97% | 98.08% | 0.07% |
EPS (Basic) | 7.89 | 0.55 | -3.34 | 4.84 | 7.05 | 4.75 |
EPS (Diluted) | 7.89 | 0.55 | -3.34 | 4.84 | 7.05 | 4.75 |
EPS Growth | - | - | - | -31.33% | 48.50% | -1.60% |
Free Cash Flow | -80.51 | -87.04 | -65.04 | -135.72 | -52.85 | -1.69 |
Free Cash Flow Per Share | -4.34 | -4.74 | -3.54 | -7.39 | -2.90 | -0.18 |
Gross Margin | 20.39% | 29.30% | 42.86% | 41.45% | 22.85% | 46.31% |
Operating Margin | -89.36% | -49.24% | -8.09% | -13.32% | -39.21% | -107.02% |
Profit Margin | 665.73% | 35.73% | -165.54% | 269.44% | 878.48% | 996.84% |
Free Cash Flow Margin | -366.61% | -309.69% | -175.31% | -411.29% | -362.06% | -38.53% |
EBITDA | -14.24 | -8.61 | 2.06 | 0.58 | -2.05 | -2.63 |
EBITDA Margin | -64.85% | -30.64% | 5.54% | 1.75% | -14.02% | -60.23% |
D&A For EBITDA | 5.38 | 5.23 | 5.06 | 4.97 | 3.68 | 2.05 |
EBIT | -19.63 | -13.84 | -3 | -4.39 | -5.72 | -4.68 |
EBIT Margin | -89.36% | -49.24% | -8.09% | -13.31% | -39.21% | -107.02% |
Effective Tax Rate | 23.35% | 25.37% | - | 19.46% | 11.16% | 23.59% |
Revenue as Reported | 21.96 | 28.1 | 37.1 | 33 | 14.6 | 4.37 |
Advertising Expenses | - | 0.96 | 1.98 | 1.27 | 0.36 | 0.02 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.