Sadot Group Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 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	467.08	700.94	717.51	161.7	10.35	4.47
Revenue Growth (YoY)	-28.18%	-2.31%	343.73%	1462.36%	131.36%	-9.79%
Cost of Revenue	457.94	695.82	707.87	157.31	9.06	5.21
Gross Profit	5.14	5.12	9.64	4.39	1.29	-0.74
Selling, General & Admin	-14.13	-9.66	-8.97	-6.04	8.09	8.58
Depreciation & Amortization Expenses	0.09	-0.26	-1.14	-2.02	1.21	0.42
Other Operating Expenses	4.66	6.66	6.53	3.76	1.45	0.22
Total Operating Expenses	-9.38	-3.26	-3.58	-4.29	10.74	9.22
Operating Income	14.52	8.37	13.22	8.68	-9.45	-9.96
Interest Expense	-5.37	-4.65	-0.47	-0.01	-0.07	-
Other Non-Operating Income (Expense)	2.01	21.75	1.87	-0.14	-1.11	-0.14
Total Non-Operating Income (Expense)	-3.36	17.1	1.4	-0.15	-1.18	-0.14
Pretax Income	11.16	25.47	14.62	-7.94	-8.17	-10.1
Provision for Income Taxes	-0	-0	0.02	-0.03	0.01	-
Net Income	-13.14	3.99	-7.82	-7.96	-8.18	-10.1
Minority Interest in Earnings	0.38	0.26	0.22	-	-	-
Earnings From Discontinued Operations	0.03	-3.79	-5.53	-	-	-
Net Income to Common	-13.14	3.99	-7.82	-7.96	-8.18	-10.1
Shares Outstanding (Basic)	2	0	0	0	0	0
Shares Outstanding (Diluted)	2	0	0	0	0	0
Shares Change (YoY)	19.23%	33.53%	1123.47%	73.42%	117.25%	369.52%
EPS (Basic)	-10.27	12.80	-14.50	-280.00	-500.00	-1330.00
EPS (Diluted)	-10.04	12.60	-14.50	-280.00	-500.00	-1330.00
Free Cash Flow	-16.98	-2.81	-21.01	-0.8	-6.65	-8.57
Free Cash Flow Per Share	-8.85	-6.03	-60.14	-27.84	-404.12	-1130.21
Gross Margin	1.10%	0.73%	1.34%	2.72%	12.51%	-16.57%
Operating Margin	3.11%	1.19%	1.84%	5.37%	-91.28%	-222.59%
Profit Margin	-2.83%	0.53%	-1.12%	-4.92%	-79.00%	-225.76%
FCF Margin	-3.64%	-0.40%	-2.93%	-0.49%	-64.30%	-191.51%
EBITDA	14.52	8.63	14.36	10.69	-8.24	-9.53
EBITDA Margin	3.11%	1.23%	2.00%	6.61%	-79.62%	-213.14%
EBIT	14.52	8.37	13.22	8.68	-9.45	-9.96
EBIT Margin	3.11%	1.19%	1.84%	5.37%	-91.28%	-222.59%
Effective Tax Rate	-0.02%	-0.01%	0.10%	0.31%	-0.07%	0.00%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q