Ybox Real Estate Income Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	43.55	47.82	131.85	47.14	202.65
Revenue Growth (YoY)	-8.93%	-63.73%	179.71%	-76.74%	55.11%
Cost of Revenue	38.1	40.03	86.38	35.72	184.35
Gross Profit	5.45	7.79	45.48	11.42	18.31
Selling, General & Admin	25.92	20.58	20.62	14.74	11.82
Other Operating Expenses	-0.33	-1.53	-0.01	1.76	0.2
Operating Expenses	25.59	19.05	20.62	16.5	12.02
Operating Income	-20.15	-11.26	24.86	-5.08	6.29
Interest Expense	-21.82	-27.18	-15.64	-10.46	-8.69
Interest & Investment Income	-	2.48	0.66	0.39	-
Other Non Operating Income (Expenses)	1.58	-1.6	-0.93	-0.46	-0.29
EBT Excluding Unusual Items	-40.39	-37.55	8.95	-15.62	-2.69
Asset Writedown	-18.03	23.09	27.43	53.48	85.48
Other Unusual Items	-	-0.18	-	-4.5	0.29
Pretax Income	-58.41	-14.65	36.37	33.36	83.09
Income Tax Expense	-13.16	-4.96	1.31	11.24	19.74
Earnings From Continuing Operations	-45.25	-9.69	35.06	22.12	63.35
Net Income	-45.25	-9.69	35.06	22.12	63.35
Net Income to Common	-45.25	-9.69	35.06	22.12	63.35
Net Income Growth	-	-	58.54%	-65.09%	149.57%
Shares Outstanding (Basic)	348	346	278	258	220
Shares Outstanding (Diluted)	348	346	316	258	220
Shares Change (YoY)	0.73%	9.38%	22.61%	17.26%	10.08%
EPS (Basic)	-0.13	-0.03	0.13	0.09	0.29
EPS (Diluted)	-0.13	-0.03	0.12	0.09	0.29
EPS Growth	-	-	38.89%	-70.23%	126.71%
Free Cash Flow	-157.84	-115.21	21.51	-315.18	16.51
Free Cash Flow Per Share	-0.45	-0.33	0.07	-1.22	0.07
Gross Margin	12.50%	16.29%	34.49%	24.22%	9.03%
Operating Margin	-46.26%	-23.54%	18.85%	-10.79%	3.10%
Profit Margin	-103.90%	-20.26%	26.59%	46.91%	31.26%
Free Cash Flow Margin	-362.44%	-240.92%	16.31%	-668.61%	8.15%
EBITDA	-18.92	-10.9	25.17	-4.82	6.54
EBITDA Margin	-43.45%	-22.79%	19.09%	-10.23%	3.23%
D&A For EBITDA	1.22	0.36	0.31	0.26	0.25
EBIT	-20.15	-11.26	24.86	-5.08	6.29
EBIT Margin	-46.26%	-23.54%	18.85%	-10.79%	3.10%
Effective Tax Rate	-	-	3.61%	33.71%	23.76%

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