Scope Metals Group Ltd. (TLV: SCOP)
Israel
· Delayed Price · Currency is ILS · Price in ILA13,130
+980 (8.07%)
Nov 17, 2024, 3:49 PM IDT
Scope Metals Group Income Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 1,771 | 1,638 | 1,647 | 1,365 | 1,103 | 1,144 | Upgrade
|
| Revenue Growth (YoY) | 11.64% | -0.57% | 20.66% | 23.78% | -3.59% | -2.89% | Upgrade
|
| Cost of Revenue | 1,235 | 1,128 | 1,059 | 861.11 | 761.7 | 790.38 | Upgrade
|
| Gross Profit | 536.63 | 509.83 | 588.14 | 504.09 | 341.18 | 353.51 | Upgrade
|
| Selling, General & Admin | 310.53 | 284.56 | 262.28 | 234.37 | 223.29 | 218.33 | Upgrade
|
| Other Operating Expenses | 6.92 | 4.45 | 11.28 | 6.89 | 5.41 | 5.44 | Upgrade
|
| Operating Expenses | 317.45 | 289.01 | 273.56 | 241.25 | 228.7 | 223.77 | Upgrade
|
| Operating Income | 219.19 | 220.82 | 314.59 | 262.83 | 112.48 | 129.74 | Upgrade
|
| Interest Expense | -37.25 | -33.81 | -33.31 | -26.81 | -27.23 | -27.88 | Upgrade
|
| Interest & Investment Income | 15.99 | 15.99 | 6.17 | 6.05 | 2.61 | 4.03 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.76 | 0.76 | -0.59 | -0.43 | 0.12 | 0.1 | Upgrade
|
| EBT Excluding Unusual Items | 201.56 | 203.76 | 286.86 | 241.64 | 87.98 | 105.98 | Upgrade
|
| Merger & Restructuring Charges | -0.51 | -0.51 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | -4.14 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.53 | -0.53 | -0.26 | -0.14 | -1.51 | -0.58 | Upgrade
|
| Pretax Income | 200.51 | 202.71 | 282.46 | 241.5 | 86.48 | 105.4 | Upgrade
|
| Income Tax Expense | 48.61 | 48.8 | 68.04 | 57.52 | 21.97 | 26 | Upgrade
|
| Net Income | 151.9 | 153.91 | 214.42 | 183.98 | 64.51 | 79.4 | Upgrade
|
| Net Income to Common | 151.9 | 153.91 | 214.42 | 183.98 | 64.51 | 79.4 | Upgrade
|
| Net Income Growth | -1.32% | -28.22% | 16.54% | 185.20% | -18.75% | -21.51% | Upgrade
|
| Shares Outstanding (Basic) | 12 | 12 | 12 | 11 | 11 | 11 | Upgrade
|
| Shares Outstanding (Diluted) | 12 | 12 | 12 | 11 | 11 | 11 | Upgrade
|
| Shares Change (YoY) | -0.16% | 2.52% | 4.04% | 5.23% | - | 0.04% | Upgrade
|
| EPS (Basic) | 12.43 | 12.59 | 17.98 | 16.05 | 5.92 | 7.29 | Upgrade
|
| EPS (Diluted) | 12.43 | 12.59 | 17.98 | 16.05 | 5.92 | 7.29 | Upgrade
|
| EPS Growth | -1.16% | -29.98% | 12.02% | 171.02% | -18.75% | -21.54% | Upgrade
|
| Free Cash Flow | 26.43 | 7.58 | 70.93 | 111.93 | 37.27 | -4.28 | Upgrade
|
| Free Cash Flow Per Share | 2.16 | 0.62 | 5.95 | 9.76 | 3.42 | -0.39 | Upgrade
|
| Dividend Per Share | - | - | - | 15.000 | 6.000 | 4.000 | Upgrade
|
| Dividend Growth | - | - | - | 150.00% | 50.00% | -50.00% | Upgrade
|
| Gross Margin | 30.29% | 31.13% | 35.71% | 36.92% | 30.94% | 30.90% | Upgrade
|
| Operating Margin | 12.37% | 13.48% | 19.10% | 19.25% | 10.20% | 11.34% | Upgrade
|
| Profit Margin | 8.58% | 9.40% | 13.02% | 13.48% | 5.85% | 6.94% | Upgrade
|
| Free Cash Flow Margin | 1.49% | 0.46% | 4.31% | 8.20% | 3.38% | -0.37% | Upgrade
|
| EBITDA | 254.54 | 252.22 | 341.58 | 296.28 | 144.03 | 158.18 | Upgrade
|
| EBITDA Margin | 14.37% | 15.40% | 20.74% | 21.70% | 13.06% | 13.83% | Upgrade
|
| D&A For EBITDA | 35.36 | 31.4 | 27 | 33.45 | 31.55 | 28.44 | Upgrade
|
| EBIT | 219.19 | 220.82 | 314.59 | 262.83 | 112.48 | 129.74 | Upgrade
|
| EBIT Margin | 12.37% | 13.48% | 19.10% | 19.25% | 10.20% | 11.34% | Upgrade
|
| Effective Tax Rate | 24.24% | 24.08% | 24.09% | 23.82% | 25.40% | 24.67% | Upgrade
|
| Advertising Expenses | - | 2.21 | 2.15 | 1.25 | 0.81 | 1 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.