Also trades as: SRRPF (OTC) · $vol 0M

₪1,456.00 ($4.77)

+11.00 (+0.76%)

TLV · Industrials · Specialty Business Services · Tech Score Sell · Power 46 · ₪151.5M mcap · 10M float · 0.091% daily turnover

Analysis Technicals Weather Peers

Revenue

$367M +11.4% ▲

5Y CAGR: +9.2%

Gross Profit

$79M +16.3% ▲

5Y CAGR: +12.0%

Operating Income

$27M +58.9% ▲

5Y CAGR: +21.0%

Net Income

$14M +65.0% ▲

5Y CAGR: +96.8%

EPS (Diluted)

$1.34 +65.4% ▲

5Y CAGR: +87.8%

EBITDA

$57M +24.5% ▲

5Y CAGR: +11.7%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$181M	$241M	$295M	$329M	$367M
YoY Growth	-23.4%	+33.3%	+22.4%	+11.7%	+11.4%
Cost of Revenue	$146M	$198M	$240M	$261M	$287M
Gross Profit	$35M	$43M	$54M	$68M	$79M
Gross Margin	19.3%	17.7%	18.4%	20.7%	21.7%
R&D Expenses	$0	$0	$0	$0	$462K
SG&A Expenses	$7M	$11M	$16M	$52M	$17M
Operating Expenses	$18M	$32M	$50M	$51M	$53M
Operating Income	$8M	$1M	$2M	$17M	$27M
Operating Margin	4.3%	0.6%	0.7%	5.1%	7.3%
Interest Expense	$2M	$5M	$9M	$11M	$3M
Income Before Tax	$6M	-$412K	$9M	$12M	$21M
Tax Expense	$4M	$1M	-$459K	$3M	$5M
Net Income	$2M	-$2M	$9M	$8M	$14M
Net Margin	1.2%	-0.8%	3.0%	2.6%	3.8%
EPS (Diluted)	$0.26	$-0.20	$0.86	$0.81	$1.34
EBITDA	$30M	$22M	$34M	$46M	$57M
Shares Outstanding	8M	10M	10M	10M	10M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$95M	$97M	$104M	$103M	$120M	$110M	$114M	$109M
Cost of Revenue	$76M	$75M	$82M	$80M	$97M	$90M	$91M	$92M
Gross Profit	$20M	$21M	$22M	$23M	$23M	$21M	$24M	$18M
Gross Margin	20.5%	21.9%	21.2%	22.6%	19.5%	18.8%	20.5%	16.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$13M	-$22M	$13M	$14M	$15M	-$23M	$15M	$15M
Operating Expenses	$13M	$14M	$13M	$14M	$15M	$16M	$15M	$15M
Operating Income	$7M	$8M	$9M	$9M	$8M	$5M	$8M	$2M
Operating Margin	7.3%	7.8%	9.0%	8.7%	7.0%	4.5%	7.1%	2.1%
Interest Expense	$3M	$3M	$2M	$2M	$2M	-$3M	$3M	$7M
Income Before Tax	$6M	$6M	$7M	$5M	$8M	$4M	$7M	$52K
Tax Expense	$1M	$2M	$2M	$2M	$2M	$890K	$2M	$251K
Net Income	$4M	$3M	$4M	$3M	$6M	$3M	$5M	-$603K
Net Margin	4.6%	3.5%	4.1%	3.3%	4.6%	3.1%	4.0%	-0.6%
EPS (Diluted)	$0.43	$0.34	$0.41	$0.34	$0.52	$0.32	$0.44	$-0.06
EBITDA	$18M	$11M	$18M	$17M	$19M	$11M	$20M	$13M
Shares Outstanding	10M	10M	11M	10M	11M	11M	10M	10M

SHGR.TA TLV