Scope Metals Group Ltd. (TLV:SCOP)
Israel · Delayed Price · Currency is ILS · Price in ILA 28,350
0.00 (0.00%)
May 20, 2026, 5:24 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,182 | 2,070 | 1,804 | 1,638 | 1,647 | 1,365 | |
Revenue Growth (YoY) | 16.39% | 14.77% | 10.14% | -0.57% | 20.66% | 23.79% |
Cost of Revenue | 1,586 | 1,500 | 1,268 | 1,128 | 1,059 | 861.11 |
Gross Profit | 595.51 | 569.72 | 535.99 | 509.83 | 588.14 | 504.09 |
Selling, General & Admin | 338.4 | 326.02 | 316.77 | 284.56 | 262.28 | 234.37 |
Other Operating Expenses | 9.99 | 9.93 | 9.37 | 4.45 | 11.28 | 6.89 |
Operating Expenses | 348.39 | 335.95 | 326.14 | 289.01 | 273.56 | 241.25 |
Operating Income | 247.11 | 233.77 | 209.85 | 220.82 | 314.59 | 262.83 |
Interest Expense | -41.7 | -41.32 | -36.17 | -33.81 | -33.31 | -26.81 |
Interest & Investment Income | 23.7 | 22.49 | 17.16 | 15.99 | 6.17 | 6.05 |
Currency Exchange Gain (Loss) | -9.55 | -9.55 | -1.35 | 0.76 | -0.59 | -0.43 |
EBT Excluding Unusual Items | 219.57 | 205.39 | 189.49 | 203.76 | 286.86 | 241.64 |
Merger & Restructuring Charges | -0.39 | -0.39 | - | -0.51 | - | - |
Gain (Loss) on Sale of Investments | - | - | - | - | -4.14 | - |
Gain (Loss) on Sale of Assets | -0.67 | -0.67 | -0.47 | -0.53 | -0.26 | -0.14 |
Pretax Income | 218.51 | 204.33 | 189.02 | 202.71 | 282.46 | 241.5 |
Income Tax Expense | 53.22 | 50.3 | 46.12 | 48.8 | 68.04 | 57.52 |
Net Income | 165.29 | 154.04 | 142.9 | 153.91 | 214.42 | 183.98 |
Net Income to Common | 165.29 | 154.04 | 142.9 | 153.91 | 214.42 | 183.98 |
Net Income Growth | 15.35% | 7.79% | -7.15% | -28.22% | 16.54% | 185.20% |
Shares Outstanding (Basic) | 13 | 13 | 12 | 12 | 12 | 11 |
Shares Outstanding (Diluted) | 13 | 13 | 12 | 12 | 12 | 11 |
Shares Change (YoY) | 6.26% | 4.08% | - | 2.52% | 4.04% | 5.23% |
EPS (Basic) | 12.73 | 12.10 | 11.69 | 12.59 | 17.98 | 16.05 |
EPS (Diluted) | 12.73 | 12.10 | 11.69 | 12.59 | 17.98 | 16.05 |
EPS Growth | 8.51% | 3.52% | -7.15% | -29.98% | 12.02% | 171.02% |
Free Cash Flow | -13.17 | -14.7 | -18.97 | 7.58 | 70.93 | 111.93 |
Free Cash Flow Per Share | -1.01 | -1.16 | -1.55 | 0.62 | 5.95 | 9.76 |
Dividend Per Share | 4.500 | 4.500 | - | - | - | 15.000 |
Dividend Growth | - | - | - | - | - | 150.00% |
Gross Margin | 27.29% | 27.52% | 29.71% | 31.13% | 35.71% | 36.92% |
Operating Margin | 11.33% | 11.29% | 11.63% | 13.48% | 19.10% | 19.25% |
Profit Margin | 7.58% | 7.44% | 7.92% | 9.40% | 13.02% | 13.48% |
Free Cash Flow Margin | -0.60% | -0.71% | -1.05% | 0.46% | 4.31% | 8.20% |
EBITDA | 282.82 | 268.92 | 243.99 | 260.9 | 349.74 | 296.28 |
EBITDA Margin | 12.96% | 12.99% | 13.53% | 15.93% | 21.23% | 21.70% |
D&A For EBITDA | 35.71 | 35.15 | 34.14 | 40.08 | 35.16 | 33.45 |
EBIT | 247.11 | 233.77 | 209.85 | 220.82 | 314.59 | 262.83 |
EBIT Margin | 11.33% | 11.29% | 11.63% | 13.48% | 19.10% | 19.25% |
Effective Tax Rate | 24.36% | 24.62% | 24.40% | 24.08% | 24.09% | 23.82% |
Advertising Expenses | - | 1.57 | 3.58 | 2.21 | 2.15 | 1.25 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.