Scodix Ltd. (TLV:SCDX)

United States Steel Income Statement

Financials in millions USD. 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	32.14	26.06	29.19	22.36	16.37
Revenue Growth (YoY)	23.33%	-10.71%	30.52%	36.65%	-46.74%
Cost of Revenue	19.16	16.57	18.67	14.97	14
Gross Profit	12.99	9.49	10.52	7.39	2.37
Selling, General & Admin	9.51	8.44	9.12	7.66	6.8
Research & Development	3.11	3.19	3.78	4.12	4.92
Other Operating Expenses	-	-0	-0.24	-0.59	-0.47
Operating Expenses	12.62	11.63	12.66	11.19	11.25
Operating Income	0.37	-2.14	-2.14	-3.79	-8.89
Interest Expense	-0.7	-0.63	-0.52	-0.59	-2.03
Interest & Investment Income	0.02	0.04	0.03	0.1	2.26
Currency Exchange Gain (Loss)	-0.05	0.09	-0.43	0.41	-
Other Non Operating Income (Expenses)	-0.2	-0.07	-0.29	-0.34	-1.11
Pretax Income	-0.57	-2.72	-3.35	-4.2	-9.77
Income Tax Expense	0.15	0.02	0.04	-0	-0.01
Net Income	-0.72	-2.74	-3.4	-4.2	-9.76
Preferred Dividends & Other Adjustments	-	-	-	-	6.69
Net Income to Common	-0.72	-2.74	-3.4	-4.2	-16.44
Shares Outstanding (Basic)	30	30	30	25	12
Shares Outstanding (Diluted)	30	30	30	25	12
Shares Change (YoY)	-	0.00%	20.84%	111.00%	0.14%
EPS (Basic)	-0.02	-0.09	-0.11	-0.17	-1.40
EPS (Diluted)	-0.02	-0.09	-0.11	-0.17	-1.40
Free Cash Flow	4.38	-4.88	-6.84	-3.14	-7.91
Free Cash Flow Per Share	0.15	-0.16	-0.23	-0.13	-0.67
Gross Margin	40.40%	36.41%	36.04%	33.06%	14.45%
Operating Margin	1.14%	-8.20%	-7.32%	-16.97%	-54.31%
Profit Margin	-2.25%	-10.52%	-11.63%	-18.79%	-100.48%
Free Cash Flow Margin	13.64%	-18.73%	-23.44%	-14.02%	-48.35%
EBITDA	0.62	-1.94	-1.9	-3.44	-8.32
EBITDA Margin	1.93%	-7.46%	-6.49%	-15.38%	-50.83%
D&A For EBITDA	0.25	0.19	0.24	0.36	0.57
EBIT	0.37	-2.14	-2.14	-3.79	-8.89
EBIT Margin	1.14%	-8.20%	-7.32%	-16.97%	-54.31%

Updated Aug 11, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.