Mia Dynamics Motors Income Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	2020 - 2016
Operating Revenue	18.6	15.09	7.1	-	-	Upgrade
Revenue	18.6	15.09	7.1	-	-	Upgrade
Revenue Growth (YoY)	23.28%	112.38%	-	-	-	Upgrade
Cost of Revenue	12	8.41	5.85	-	-	Upgrade
Gross Profit	6.6	6.67	1.25	-	-	Upgrade
Selling, General & Admin	8.79	6.26	7	8.06	1.82	Upgrade
Research & Development	3.06	2.57	2.77	3.1	3.47	Upgrade
Operating Expenses	11.85	8.83	9.77	11.15	5.29	Upgrade
Operating Income	-5.25	-2.16	-8.52	-11.15	-5.29	Upgrade
Interest Expense	-2.82	-0.58	-0.35	-0.17	-0.08	Upgrade
Other Non Operating Income (Expenses)	0.5	0.49	0.26	-45.31	-	Upgrade
EBT Excluding Unusual Items	-7.57	-2.25	-8.61	-56.63	-5.37	Upgrade
Pretax Income	-7.57	-2.25	-8.61	-56.63	-5.37	Upgrade
Net Income	-7.57	-2.25	-8.61	-56.63	-5.37	Upgrade
Net Income to Common	-7.57	-2.25	-8.61	-56.63	-5.37	Upgrade
Shares Outstanding (Basic)	252	205	165	138	110	Upgrade
Shares Outstanding (Diluted)	252	205	165	138	110	Upgrade
Shares Change (YoY)	22.90%	24.55%	19.47%	25.10%	28898.02%	Upgrade
EPS (Basic)	-0.03	-0.01	-0.05	-0.41	-0.05	Upgrade
EPS (Diluted)	-0.03	-0.01	-0.05	-0.41	-0.05	Upgrade
Free Cash Flow	-18.45	-1.46	-3.8	-9.82	-5.95	Upgrade
Free Cash Flow Per Share	-0.07	-0.01	-0.02	-0.07	-0.05	Upgrade
Gross Margin	35.47%	44.24%	17.65%	-	-	Upgrade
Operating Margin	-28.25%	-14.29%	-119.89%	-	-	Upgrade
Profit Margin	-40.68%	-14.88%	-121.19%	-	-	Upgrade
Free Cash Flow Margin	-99.22%	-9.71%	-53.43%	-	-	Upgrade
EBITDA	-4.62	-1.87	-8.21	-10.61	-5.14	Upgrade
EBITDA Margin	-24.86%	-12.40%	-115.51%	-	-	Upgrade
D&A For EBITDA	0.63	0.28	0.31	0.54	0.15	Upgrade
EBIT	-5.25	-2.16	-8.52	-11.15	-5.29	Upgrade
EBIT Margin	-28.25%	-14.29%	-119.89%	-	-	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.