Phinergy Ltd. (TLV:PNRG)

Phinergy Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	4.84	3.18	2.83	3.1	2.62
Revenue Growth (YoY)	52.49%	12.19%	-8.79%	18.34%	3.23%
Cost of Revenue	13.61	9	6.83	6.88	1.77
Gross Profit	-8.77	-5.82	-4	-3.78	0.85
Selling, General & Admin	22.5	24.1	22.59	18.35	37
Research & Development	24.2	20.18	19.49	16.07	35.05
Other Operating Expenses	-2.01	-37.49	-	0.99	0.94
Operating Expenses	44.69	6.79	42.08	35.41	72.98
Operating Income	-53.46	-12.61	-46.08	-39.19	-72.13
Interest Expense	-4.26	-4.09	-2.53	-2.41	-3.82
Interest & Investment Income	2.47	2.69	1.19	0.12	0
Earnings From Equity Investments	-1.64	-1.56	-1.48	-9.48	-2.52
Currency Exchange Gain (Loss)	-0.03	-0	0.45	-0.3	0.34
Other Non Operating Income (Expenses)	-2.96	-5.11	0.75	-1.19	-32.81
EBT Excluding Unusual Items	-59.87	-20.69	-47.7	-52.45	-110.94
Gain (Loss) on Sale of Investments	-	-12.58	-	-	-
Pretax Income	-59.87	-33.26	-47.7	-52.45	-110.94
Net Income	-59.87	-33.26	-47.7	-52.45	-110.94
Net Income to Common	-59.87	-33.26	-47.7	-52.45	-110.94
Shares Outstanding (Basic)	86	76	76	74	51
Shares Outstanding (Diluted)	86	76	76	74	51
Shares Change (YoY)	12.35%	0.00%	2.76%	47.10%	8.06%
EPS (Basic)	-0.70	-0.43	-0.62	-0.70	-2.19
EPS (Diluted)	-0.70	-0.43	-0.62	-0.70	-2.19
Free Cash Flow	-48.54	-51.46	-51.28	-47.37	-26.84
Free Cash Flow Per Share	-0.56	-0.67	-0.67	-0.64	-0.53
Gross Margin	-181.02%	-183.28%	-141.15%	-121.62%	32.52%
Operating Margin	-1103.82%	-397.01%	-1627.62%	-1262.50%	-2749.87%
Profit Margin	-1236.13%	-1047.32%	-1684.99%	-1689.85%	-4229.39%
Free Cash Flow Margin	-1002.21%	-1620.18%	-1811.20%	-1525.93%	-1023.07%
EBITDA	-49.28	-9.67	-43	-38.67	-71.21
D&A For EBITDA	4.18	2.94	3.08	0.52	0.92
EBIT	-53.46	-12.61	-46.08	-39.19	-72.13

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.