TLV:ILDR Income Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
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	2015 - 2019
Revenue	68.33	38.48	55.77	12.25	18.57	-	Upgrade
Revenue Growth (YoY)	56.18%	-31.00%	355.38%	-34.06%	-	-	Upgrade
Cost of Revenue	66.22	35.97	50.34	11.17	16.88	-	Upgrade
Gross Profit	2.11	2.52	5.42	1.08	1.69	-	Upgrade
Selling, General & Admin	18.82	18.23	20.42	25.29	15.04	11.3	Upgrade
Other Operating Expenses	-	-	-	-	0.5	-0.45	Upgrade
Operating Expenses	18.82	18.23	20.42	25.29	15.54	10.85	Upgrade
Operating Income	-16.71	-15.72	-15	-24.21	-13.85	-10.85	Upgrade
Interest Expense	-1.88	-13.03	-13.73	-10.12	-7.28	-3.33	Upgrade
Interest & Investment Income	3.72	1.58	0.82	0.04	0.07	-	Upgrade
Earnings From Equity Investments	-1	-0.59	-0	-	-	-	Upgrade
Other Non Operating Income (Expenses)	-3.07	-3.07	-1.33	-0.35	-0.2	-0.2	Upgrade
EBT Excluding Unusual Items	-18.94	-30.84	-29.25	-34.64	-21.25	-14.38	Upgrade
Pretax Income	-18.94	-30.84	-29.25	-34.64	-21.25	-14.38	Upgrade
Income Tax Expense	-11.8	0.27	-3.1	2.27	-8.36	-1.68	Upgrade
Earnings From Continuing Operations	-7.14	-31.1	-26.15	-36.91	-12.88	-12.7	Upgrade
Minority Interest in Earnings	0.83	-	-	-	-	-	Upgrade
Net Income	-6.31	-31.1	-26.15	-36.91	-12.88	-12.7	Upgrade
Net Income to Common	-6.31	-31.1	-26.15	-36.91	-12.88	-12.7	Upgrade
Shares Outstanding (Basic)	81	62	56	52	37	26	Upgrade
Shares Outstanding (Diluted)	81	62	56	52	37	26	Upgrade
Shares Change (YoY)	39.13%	9.12%	9.18%	38.13%	42.93%	0.78%	Upgrade
EPS (Basic)	-0.08	-0.50	-0.46	-0.71	-0.34	-0.49	Upgrade
EPS (Diluted)	-0.08	-0.50	-0.46	-0.71	-0.34	-0.49	Upgrade
Free Cash Flow	-68.17	-48.65	-36.57	-37.03	-4.9	-13.08	Upgrade
Free Cash Flow Per Share	-0.85	-0.79	-0.65	-0.72	-0.13	-0.50	Upgrade
Gross Margin	3.09%	6.54%	9.73%	8.82%	9.09%	-	Upgrade
Operating Margin	-24.45%	-40.84%	-26.90%	-197.71%	-74.55%	-	Upgrade
Profit Margin	-9.23%	-80.82%	-46.90%	-301.41%	-69.37%	-	Upgrade
Free Cash Flow Margin	-99.76%	-126.41%	-65.58%	-302.39%	-26.40%	-	Upgrade
EBITDA	-16.13	-15.19	-14.86	-	-	-	Upgrade
EBITDA Margin	-23.61%	-39.48%	-26.65%	-	-	-	Upgrade
D&A For EBITDA	0.58	0.53	0.14	-	-	-	Upgrade
EBIT	-16.71	-15.72	-15	-24.21	-13.85	-10.85	Upgrade
EBIT Margin	-24.45%	-40.84%	-26.90%	-197.71%	-74.55%	-	Upgrade
Advertising Expenses	-	-	-	4.28	-	0	Upgrade

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