Airtouch Solar Ltd
TASE:ARTS
Income Statement
Earnings Waterfall
Airtouch Solar Ltd
Income Statement
Airtouch Solar Ltd
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
|
| Revenue |
10
N/A
|
17
+67%
|
16
-6%
|
10
-41%
|
16
+66%
|
33
+105%
|
45
+36%
|
44
-2%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(14)
|
(20)
|
(16)
|
(12)
|
(18)
|
(28)
|
(35)
|
(34)
|
|
| Gross Profit |
(3)
N/A
|
(2)
+32%
|
0
N/A
|
(3)
N/A
|
(1)
+48%
|
5
N/A
|
10
+93%
|
10
+1%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(14)
|
(14)
|
(17)
|
(20)
|
(18)
|
(15)
|
(14)
|
(12)
|
|
| Selling, General & Administrative |
(8)
|
(10)
|
(12)
|
(14)
|
(11)
|
(10)
|
(9)
|
(8)
|
|
| Research & Development |
(5)
|
(4)
|
(5)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
|
| Depreciation & Amortization |
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
|
| Other Operating Expenses |
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Operating Income |
(17)
N/A
|
(17)
+5%
|
(17)
-2%
|
(23)
-34%
|
(19)
+15%
|
(10)
+49%
|
(4)
+62%
|
(2)
+54%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
1
|
(0)
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(4)
|
|
| Total Other Income |
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(0)
|
|
| Pre-Tax Income |
(17)
N/A
|
(17)
0%
|
(17)
+1%
|
(22)
-32%
|
(20)
+10%
|
(11)
+45%
|
(5)
+50%
|
(6)
-5%
|
|
| Net Income | |||||||||
| Income from Continuing Operations |
(17)
|
(17)
|
(17)
|
(22)
|
(20)
|
(11)
|
(5)
|
(6)
|
|
| Net Income (Common) |
(17)
N/A
|
(17)
0%
|
(17)
+1%
|
(22)
-32%
|
(20)
+10%
|
(11)
+45%
|
(5)
+50%
|
(6)
-5%
|
|
| EPS (Diluted) |
-0.48
N/A
|
-0.47
+2%
|
-0.46
+2%
|
-0.61
-33%
|
-0.54
+11%
|
-0.29
+46%
|
-0.14
+52%
|
-0.14
N/A
|
|