| ILS millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.3 | 0.5 | 1.2 | 2.7 | 1.7 | 1.0 | −39.6% | |
| Cost of revenue | 0.3 | 0.3 | 0.8 | 2.0 | 1.1 | 1.1 | +2.0% | |
| Gross profit | 0.1 | 0.2 | 0.4 | 0.8 | 0.6 | (0.1) | −112.1% | |
| Research & development | 10.6 | 18.8 | 21.5 | 22.9 | 19.4 | 18.9 | −2.6% | |
| Selling, general & administrative | 6.8 | 7.6 | 8.1 | 12.4 | 14.5 | 11.8 | −18.7% | |
| Selling & marketing | 2.4 | 2.4 | 1.6 | 2.4 | 3.2 | 2.3 | −29.4% | |
| Operating expenses | 17.4 | 26.4 | 29.6 | 35.0 | 33.9 | 30.7 | −9.5% | |
| Operating income | (17.4) | (26.3) | (29.2) | (34.2) | (33.3) | (30.7) | +7.6% | |
| Interest expense | 0.1 | 0.1 | 0.0 | 0.6 | 1.4 | 0.8 | −44.6% | |
| Interest income | 0.0 | 0.0 | 0.1 | 0.3 | 0.4 | 0.4 | +5.4% | |
| Other income / expense | 3.8 | (0.2) | 4.2 | 0.4 | (1.7) | 1.3 | +176.5% | |
| Pre-tax income | (13.6) | (26.5) | (25.0) | (33.8) | (34.9) | (29.4) | +15.7% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (13.6) | (26.5) | (25.0) | (33.8) | (34.9) | (29.4) | +15.7% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (94.40) | (133.20) | (57.60) | (43.20) | (12.00) | (291.95) | −2332.9% | |
| EPS, diluted (per share) | (97.60) | (133.20) | (57.60) | (43.20) | (12.00) | (291.95) | −2332.9% | |
| EBITDA | (13.3) | (26.0) | (24.4) | (32.7) | (33.1) | (28.2) | +14.8% | |
| Depreciation & amortization | 0.2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | +10.5% | |
| Weighted average shares (shares) | 138,817 | 199,006 | 432,515 | 784,509 | 2,947,717 | 92,744 | −96.9% | |
| Weighted average diluted shares (shares) | 144,957 | 199,005 | 432,514 | 784,508 | 2,947,711 | 92,744 | −96.9% | |
| Gross margin | 18.4% | 36.0% | 30.5% | 27.6% | 36.5% | −7.3% | −43.8 pts | |
| Operating margin | −5,492.4% | −5,836.7% | −2,448.4% | −1,258.2% | −1,975.8% | −3,024.8% | −1049.0 pts | |
| Net margin | −4,293.0% | −5,886.7% | −2,092.4% | −1,243.9% | −2,075.9% | −2,897.9% | −822.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in ILS; the shares trade in USD.
