Propdo 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	Jun '25 Jun 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
Revenue	13.13	1.9	1.87	0.84	0.12	-
Revenue Growth (YoY)	1290.36%	1.44%	122.98%	605.88%	-	-
Cost of Revenue	0.06	0.06	-	-	-	-
Gross Profit	13.07	1.84	1.87	0.84	0.12	-
Selling, General & Admin	15.68	12.73	11.31	6.11	1.61	0.6
Research & Development	1.47	2.81	3.61	4.87	3.29	2.8
Other Operating Expenses	12.7	1.75	0.39	-	-0.02	-0.03
Operating Expenses	29.85	17.29	15.31	10.98	4.88	3.37
Operating Income	-16.78	-15.45	-13.43	-10.14	-4.76	-3.37
Interest Expense	-5.05	-1.26	-0.09	-0.05	-0.03	-0
Interest & Investment Income	2.2	1.3	0.33	0.09	-	-
Earnings From Equity Investments	-6.59	5.46	-	-	-	-
Currency Exchange Gain (Loss)	-0	-0	0.01	0.04	-	-
Pretax Income	-26.22	-9.95	-13.18	-10.07	-4.79	-3.37
Income Tax Expense	-0.48	0.02	0.02	-	-	-
Earnings From Continuing Operations	-25.74	-9.98	-13.2	-10.07	-4.79	-3.37
Minority Interest in Earnings	2.18	0.5	0.36	-	-	-
Net Income	-23.56	-9.48	-12.84	-10.07	-4.79	-3.37
Net Income to Common	-23.56	-9.48	-12.84	-10.07	-4.79	-3.37
Shares Outstanding (Basic)	5	5	4	3	3	3
Shares Outstanding (Diluted)	5	5	4	3	3	3
Shares Change (YoY)	22.43%	16.92%	22.23%	12.21%	0.07%	-
EPS (Basic)	-4.37	-1.97	-3.12	-2.99	-1.60	-1.12
EPS (Diluted)	-4.37	-1.97	-3.12	-2.99	-1.60	-1.12
Free Cash Flow	-37.49	-15.5	-11.37	-9.93	-3.16	-0.35
Free Cash Flow Per Share	-6.95	-3.22	-2.76	-2.95	-1.05	-0.12
Gross Margin	99.56%	96.95%	100.00%	100.00%	100.00%	-
Operating Margin	-127.87%	-813.11%	-717.19%	-1207.14%	-4000.00%	-
Profit Margin	-179.51%	-498.89%	-685.53%	-1198.45%	-4026.89%	-
Free Cash Flow Margin	-285.65%	-815.84%	-606.89%	-1181.55%	-2657.98%	-
EBITDA	-15.24	-15.32	-13.35	-9.82	-4.74	-3.36
D&A For EBITDA	1.54	0.13	0.09	0.32	0.02	0
EBIT	-16.78	-15.45	-13.43	-10.14	-4.76	-3.37
Advertising Expenses	-	3.27	2.41	2.44	0.49	-

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