Pie Siam Ltd (TLV:PIES)
Israel
· Delayed Price · Currency is ILS · Price in ILA 3,717.00
-155.00 (-4.00%)
Last updated: Aug 14, 2025
Pie Siam 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 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 |
| Revenue | 27.05 | 28.1 | 37.1 | 33 | 14.6 | 4.37 |
| Revenue Growth (YoY) | -21.08% | -24.25% | 12.43% | 126.07% | 233.80% | - |
| Cost of Revenue | 19.93 | 19.87 | 21.2 | 19.32 | 11.26 | 2.35 |
| Gross Profit | 7.12 | 8.24 | 15.9 | 13.68 | 3.34 | 2.03 |
| Selling, General & Admin | 12.37 | 11.72 | 13.12 | 12.56 | 6.92 | 4.85 |
| Other Operating Expenses | 7.51 | 6.03 | 1.48 | 1.02 | -1.54 | - |
| Operating Expenses | 24.2 | 22.08 | 18.9 | 18.07 | 9.06 | 6.71 |
| Operating Income | -17.08 | -13.84 | -3 | -4.39 | -5.72 | -4.68 |
| Interest Expense | -41.35 | -41.66 | -34.84 | -19.56 | -14.57 | -12.6 |
| Interest & Investment Income | 4.38 | 3.56 | 2.95 | 2.39 | 0.4 | 1.47 |
| Earnings From Equity Investments | -2.16 | -2.11 | -2.58 | 0.59 | 13.19 | -2.07 |
| Other Non Operating Income (Expenses) | -3.2 | -3.2 | -17.57 | - | - | 0.93 |
| EBT Excluding Unusual Items | -59.41 | -57.26 | -55.04 | -20.97 | -6.71 | -16.95 |
| Gain (Loss) on Sale of Investments | - | - | - | - | -0.87 | - |
| Asset Writedown | 68.65 | 70.72 | -23.42 | 131.01 | 151.89 | 70.32 |
| Other Unusual Items | - | - | 1.73 | 0.35 | 0.03 | 3.68 |
| Pretax Income | 9.24 | 13.46 | -76.73 | 110.4 | 144.35 | 57.05 |
| Income Tax Expense | 2.74 | 3.41 | -15.31 | 21.48 | 16.11 | 13.46 |
| Net Income | 6.5 | 10.04 | -61.42 | 88.91 | 128.23 | 43.59 |
| Net Income to Common | 6.5 | 10.04 | -61.42 | 88.91 | 128.23 | 43.59 |
| Net Income Growth | - | - | - | -30.66% | 194.16% | - |
| Shares Outstanding (Basic) | 17 | 18 | 18 | 18 | 18 | 9 |
| Shares Outstanding (Diluted) | 17 | 18 | 18 | 18 | 18 | 9 |
| Shares Change (YoY) | -14.08% | - | - | 0.97% | 98.08% | - |
| EPS (Basic) | 0.38 | 0.55 | -3.34 | 4.84 | 7.05 | 4.75 |
| EPS (Diluted) | 0.38 | 0.55 | -3.34 | 4.84 | 7.05 | 4.75 |
| EPS Growth | - | - | - | -31.33% | 48.50% | - |
| Free Cash Flow | -78.83 | -87.04 | -65.04 | -135.72 | -52.85 | -1.69 |
| Free Cash Flow Per Share | -4.64 | -4.74 | -3.54 | -7.39 | -2.90 | -0.18 |
| Gross Margin | 26.31% | 29.30% | 42.86% | 41.45% | 22.85% | 46.31% |
| Operating Margin | -63.15% | -49.24% | -8.09% | -13.32% | -39.21% | -107.02% |
| Profit Margin | 24.04% | 35.73% | -165.54% | 269.44% | 878.48% | 996.84% |
| Free Cash Flow Margin | -291.44% | -309.69% | -175.31% | -411.29% | -362.06% | -38.53% |
| EBITDA | -11.86 | -8.61 | 2.06 | 0.58 | -2.05 | -2.63 |
| EBITDA Margin | -43.86% | -30.64% | 5.54% | 1.75% | -14.02% | -60.23% |
| D&A For EBITDA | 5.22 | 5.23 | 5.06 | 4.97 | 3.68 | 2.05 |
| EBIT | -17.08 | -13.84 | -3 | -4.39 | -5.72 | -4.68 |
| EBIT Margin | -63.15% | -49.24% | -8.09% | -13.31% | -39.21% | -107.02% |
| Effective Tax Rate | 29.64% | 25.37% | - | 19.46% | 11.16% | 23.59% |
| Revenue as Reported | 27.05 | 28.1 | 37.1 | 33 | 14.6 | 4.37 |
| Advertising Expenses | - | 0.96 | 1.98 | 1.27 | 0.36 | 0.02 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.