Max Stock Ltd. (TLV:MAXO)
Israel
· Delayed Price · Currency is ILS · Price in ILA 2,943.00
-99.00 (-3.25%)
Mar 9, 2026, 5:29 PM IDT
Max Stock 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 - 2017 |
|---|---|---|---|---|---|---|---|
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 - 2017 |
| Revenue | 1,403 | 1,331 | 1,119 | 1,049 | 976.27 | 1,010 | Upgrade
|
| Revenue Growth (YoY) | 9.97% | 18.95% | 6.71% | 7.43% | -3.39% | 36.27% | Upgrade
|
| Cost of Revenue | 797.62 | 775.12 | 650.92 | 630.49 | 597 | 651.56 | Upgrade
|
| Gross Profit | 604.93 | 556.1 | 468.24 | 418.31 | 379.27 | 358.93 | Upgrade
|
| Selling, General & Admin | 360.28 | 344.17 | 298.05 | 275.03 | 234.81 | 193.23 | Upgrade
|
| Other Operating Expenses | 22.32 | 23.16 | 21.8 | 20.92 | 16.4 | 15.34 | Upgrade
|
| Operating Expenses | 382.6 | 367.33 | 319.85 | 295.95 | 251.21 | 208.56 | Upgrade
|
| Operating Income | 222.33 | 188.77 | 148.39 | 122.36 | 128.06 | 150.37 | Upgrade
|
| Interest Expense | -50.68 | -30.72 | -27.51 | -19.1 | -17.04 | -17.72 | Upgrade
|
| Interest & Investment Income | 4.49 | 2.66 | 1.27 | 0.08 | - | 0.07 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.59 | -0.59 | -1.28 | -2.38 | 0.49 | 1.05 | Upgrade
|
| Other Non Operating Income (Expenses) | 5.21 | 5.21 | 1.41 | 2.59 | -0.57 | -2.68 | Upgrade
|
| EBT Excluding Unusual Items | 180.76 | 165.33 | 122.28 | 103.55 | 110.95 | 131.09 | Upgrade
|
| Gain (Loss) on Sale of Assets | -1.46 | -1.46 | -0.37 | -0.5 | -1.1 | -0.87 | Upgrade
|
| Other Unusual Items | -3.34 | -3.34 | 0.36 | 1.59 | 1.61 | -12.05 | Upgrade
|
| Pretax Income | 175.97 | 160.54 | 122.27 | 104.64 | 111.46 | 118.17 | Upgrade
|
| Income Tax Expense | 42.85 | 39.4 | 30.24 | 26.92 | 28.91 | 30.54 | Upgrade
|
| Earnings From Continuing Operations | 133.11 | 121.14 | 92.03 | 77.72 | 82.55 | 87.63 | Upgrade
|
| Minority Interest in Earnings | -13.24 | -12.37 | -11.02 | -13.55 | -14.35 | -14.98 | Upgrade
|
| Net Income | 119.88 | 108.76 | 81.01 | 64.16 | 68.2 | 72.65 | Upgrade
|
| Net Income to Common | 119.88 | 108.76 | 81.01 | 64.16 | 68.2 | 72.65 | Upgrade
|
| Net Income Growth | 15.97% | 34.26% | 26.25% | -5.92% | -6.13% | 23.36% | Upgrade
|
| Shares Outstanding (Basic) | 139 | 139 | 139 | 141 | 142 | 142 | Upgrade
|
| Shares Outstanding (Diluted) | 140 | 140 | 140 | 143 | 144 | 142 | Upgrade
|
| Shares Change (YoY) | -1.50% | 0.13% | -1.77% | -0.76% | 0.91% | 0.07% | Upgrade
|
| EPS (Basic) | 0.86 | 0.78 | 0.58 | 0.45 | 0.48 | 0.51 | Upgrade
|
| EPS (Diluted) | 0.86 | 0.78 | 0.58 | 0.45 | 0.47 | 0.51 | Upgrade
|
| EPS Growth | 18.09% | 34.48% | 28.89% | -4.25% | -7.84% | 24.39% | Upgrade
|
| Free Cash Flow | 199.89 | 88.3 | 188.39 | 174.27 | 4.04 | 142.5 | Upgrade
|
| Free Cash Flow Per Share | 1.43 | 0.63 | 1.34 | 1.22 | 0.03 | 1.00 | Upgrade
|
| Dividend Per Share | 0.502 | 0.502 | 0.430 | 0.430 | 0.280 | 0.490 | Upgrade
|
| Dividend Growth | 16.69% | 16.69% | - | 53.57% | -42.86% | - | Upgrade
|
| Gross Margin | 43.13% | 41.77% | 41.84% | 39.88% | 38.85% | 35.52% | Upgrade
|
| Operating Margin | 15.85% | 14.18% | 13.26% | 11.67% | 13.12% | 14.88% | Upgrade
|
| Profit Margin | 8.55% | 8.17% | 7.24% | 6.12% | 6.98% | 7.19% | Upgrade
|
| Free Cash Flow Margin | 14.25% | 6.63% | 16.83% | 16.62% | 0.41% | 14.10% | Upgrade
|
| EBITDA | 255.76 | 207.87 | 163.34 | 187.19 | 180.49 | 163.01 | Upgrade
|
| EBITDA Margin | 18.24% | 15.62% | 14.59% | 17.85% | 18.49% | 16.13% | Upgrade
|
| D&A For EBITDA | 33.43 | 19.11 | 14.95 | 64.83 | 52.43 | 12.64 | Upgrade
|
| EBIT | 222.33 | 188.77 | 148.39 | 122.36 | 128.06 | 150.37 | Upgrade
|
| EBIT Margin | 15.85% | 14.18% | 13.26% | 11.67% | 13.12% | 14.88% | Upgrade
|
| Effective Tax Rate | 24.35% | 24.54% | 24.73% | 25.73% | 25.94% | 25.85% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.