₪34,020.00 ($111.77)

-1190.00 (-3.38%)

TLV · Technology · Information Technology Services · Tech Score Buy · Power 66 · ₪5.4B mcap · 794866 float · 0.060% daily turnover

Analysis Technicals Weather Peers

Revenue

$4.7B +16.3% ▲

5Y CAGR: +19.8%

Gross Profit

$603M +1.1% ▲

5Y CAGR: +13.7%

Operating Income

$347M +6.0% ▲

5Y CAGR: +19.0%

Net Income

$263M +14.2% ▲

5Y CAGR: +22.9%

EPS (Diluted)

$3.66 +13.7% ▲

5Y CAGR: +21.7%

EBITDA

$474M +4.4% ▲

5Y CAGR: +18.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.7B	$3.2B	$3.7B	$4.0B	$4.7B
YoY Growth	+44.2%	+17.9%	+15.1%	+8.3%	+16.3%
Cost of Revenue	$2.3B	$2.7B	$3.1B	$3.4B	$4.0B
Gross Profit	$442M	$508M	$556M	$596M	$603M
Gross Margin	16.2%	15.8%	15.0%	14.9%	13.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$29M	$37M	$40M	$43M	$256M
Operating Expenses	$242M	$273M	$291M	$269M	$256M
Operating Income	$200M	$236M	$264M	$327M	$347M
Operating Margin	7.3%	7.4%	7.2%	8.2%	7.5%
Interest Expense	$18M	$16M	$19M	$19M	$21M
Income Before Tax	$183M	$225M	$248M	$316M	$356M
Tax Expense	$41M	$52M	$57M	$72M	$82M
Net Income	$131M	$163M	$182M	$230M	$263M
Net Margin	4.8%	5.1%	4.9%	5.8%	5.6%
EPS (Diluted)	$1.83	$2.28	$2.54	$3.22	$3.66
EBITDA	$309M	$345M	$376M	$454M	$474M
Shares Outstanding	72M	72M	72M	72M	72M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$969M	$1.1B	$1.1B	$1.1B	$1.2B	$1.3B	$1.3B	$1.4B
Cost of Revenue	$822M	$926M	$965M	$958M	$990M	$1.1B	$1.2B	$1.2B
Gross Profit	$147M	$154M	$165M	$156M	$161M	$170M	$176M	$168M
Gross Margin	15.2%	14.3%	14.6%	14.0%	14.0%	13.5%	13.3%	12.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$67M	-$170M	$80M	$73M	$72M	$80M	$81M	$77M
Operating Expenses	$67M	$56M	$80M	$73M	$69M	$80M	$81M	$77M
Operating Income	$80M	$98M	$85M	$83M	$89M	$90M	$95M	$91M
Operating Margin	8.3%	9.1%	7.5%	7.4%	7.7%	7.2%	7.2%	6.6%
Interest Expense	$5M	$5M	$6M	$5M	$7M	$6M	$6M	$6M
Income Before Tax	$77M	$96M	$82M	$90M	$96M	$88M	$93M	$88M
Tax Expense	$18M	$22M	$19M	$21M	$22M	$20M	$21M	$20M
Net Income	$57M	$68M	$61M	$67M	$71M	$64M	$69M	$65M
Net Margin	5.9%	6.3%	5.4%	6.0%	6.2%	5.1%	5.2%	4.6%
EPS (Diluted)	$0.79	$0.94	$0.85	$0.93	$0.99	$0.89	$0.94	$0.88
EBITDA	$112M	$130M	$118M	$126M	$137M	$123M	$132M	$122M
Shares Outstanding	72M	72M	71M	72M	72M	72M	74M	74M

CMDR.TA TLV