E & M Computing Ltd. (TLV:EMCO)
Israel
· Delayed Price · Currency is ILS · Price in ILA 886.40
+10.30 (1.18%)
At close: Dec 4, 2025
E & M Computing 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
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 | 2019 - 2015 |
| Revenue | 1,467 | 1,453 | 1,357 | 1,168 | 846.68 | 771.5 | Upgrade
|
| Revenue Growth (YoY) | 5.19% | 7.04% | 16.19% | 37.98% | 9.74% | -44.86% | Upgrade
|
| Cost of Revenue | 1,234 | 1,217 | 1,133 | 971.71 | 709.5 | 640.95 | Upgrade
|
| Gross Profit | 232.83 | 235.9 | 224.15 | 196.54 | 137.19 | 130.56 | Upgrade
|
| Selling, General & Admin | 168.97 | 168.75 | 164.62 | 153.43 | 109.37 | 97.48 | Upgrade
|
| Other Operating Expenses | -0.36 | -0.29 | -1.6 | 0.05 | - | - | Upgrade
|
| Operating Expenses | 168.61 | 168.46 | 163.02 | 153.48 | 109.37 | 97.48 | Upgrade
|
| Operating Income | 64.22 | 67.44 | 61.14 | 43.07 | 27.81 | 33.07 | Upgrade
|
| Interest Expense | -23.42 | -15 | -14.27 | -6.93 | -2.43 | -2.12 | Upgrade
|
| Interest & Investment Income | - | 1.67 | 1.44 | 0.76 | 0.25 | 0.18 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.7 | 0.7 | 3.55 | 4.76 | -2.47 | -2.8 | Upgrade
|
| Other Non Operating Income (Expenses) | -2.22 | -7.34 | -7.9 | -4.47 | -1.62 | 0.53 | Upgrade
|
| EBT Excluding Unusual Items | 39.27 | 47.47 | 43.96 | 37.19 | 21.55 | 28.86 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | 0.29 | 0.07 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.04 | 0.04 | 0.14 | -0.01 | 0 | -0.17 | Upgrade
|
| Asset Writedown | - | - | - | - | -0.26 | - | Upgrade
|
| Other Unusual Items | 0.78 | 0.78 | -1.37 | 0.07 | -1.11 | 0.78 | Upgrade
|
| Pretax Income | 40.09 | 48.29 | 42.74 | 37.24 | 20.47 | 29.54 | Upgrade
|
| Income Tax Expense | 10.15 | 13.31 | 12.56 | 12.3 | 6.47 | 6.43 | Upgrade
|
| Earnings From Continuing Operations | 29.95 | 34.98 | 30.18 | 24.94 | 14 | 23.1 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | -0.94 | 28.45 | 20.83 | Upgrade
|
| Net Income to Company | 29.95 | 34.98 | 30.18 | 24 | 42.45 | 43.93 | Upgrade
|
| Minority Interest in Earnings | -7.72 | -9.48 | -7.89 | -7.24 | -5.04 | -4.4 | Upgrade
|
| Net Income | 22.22 | 25.5 | 22.29 | 16.76 | 37.41 | 39.53 | Upgrade
|
| Net Income to Common | 22.22 | 25.5 | 22.29 | 16.76 | 37.41 | 39.53 | Upgrade
|
| Net Income Growth | -4.90% | 14.38% | 33.01% | -55.20% | -5.36% | 9.11% | Upgrade
|
| Shares Outstanding (Basic) | 44 | 44 | 44 | 44 | 44 | 44 | Upgrade
|
| Shares Outstanding (Diluted) | 44 | 44 | 44 | 44 | 44 | 44 | Upgrade
|
| Shares Change (YoY) | -0.01% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 0.50 | 0.58 | 0.50 | 0.38 | 0.84 | 0.89 | Upgrade
|
| EPS (Diluted) | 0.50 | 0.57 | 0.50 | 0.38 | 0.84 | 0.89 | Upgrade
|
| EPS Growth | -5.08% | 14.25% | 33.30% | -55.35% | -5.44% | 9.06% | Upgrade
|
| Free Cash Flow | 68.34 | 77.37 | 81.08 | -1.18 | 60.59 | 101.06 | Upgrade
|
| Free Cash Flow Per Share | 1.54 | 1.75 | 1.83 | -0.03 | 1.37 | 2.28 | Upgrade
|
| Dividend Per Share | 0.115 | 0.280 | 0.271 | 0.248 | 0.575 | 0.807 | Upgrade
|
| Dividend Growth | -73.62% | 3.32% | 9.27% | -56.87% | -28.75% | 157.83% | Upgrade
|
| Gross Margin | 15.88% | 16.23% | 16.51% | 16.82% | 16.20% | 16.92% | Upgrade
|
| Operating Margin | 4.38% | 4.64% | 4.50% | 3.69% | 3.28% | 4.29% | Upgrade
|
| Profit Margin | 1.52% | 1.75% | 1.64% | 1.44% | 4.42% | 5.12% | Upgrade
|
| Free Cash Flow Margin | 4.66% | 5.33% | 5.97% | -0.10% | 7.16% | 13.10% | Upgrade
|
| EBITDA | 83.25 | 84.81 | 78.73 | 59.64 | 39.85 | 43.45 | Upgrade
|
| EBITDA Margin | 5.68% | 5.84% | 5.80% | 5.10% | 4.71% | 5.63% | Upgrade
|
| D&A For EBITDA | 19.04 | 17.38 | 17.6 | 16.58 | 12.04 | 10.38 | Upgrade
|
| EBIT | 64.22 | 67.44 | 61.14 | 43.07 | 27.81 | 33.07 | Upgrade
|
| EBIT Margin | 4.38% | 4.64% | 4.50% | 3.69% | 3.28% | 4.29% | Upgrade
|
| Effective Tax Rate | 25.30% | 27.56% | 29.38% | 33.04% | 31.61% | 21.78% | Upgrade
|
| Advertising Expenses | - | 1.86 | 2.18 | 1.96 | 1.33 | 0.71 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.