Scope Metals Group Ltd. (TLV:SCOP)
Israel
· Delayed Price · Currency is ILS · Price in ILA 15,970
+10 (0.06%)
At close: Dec 4, 2025
Scope Metals Group 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2015 - 2019 |
| Revenue | 2,020 | 1,804 | 1,638 | 1,647 | 1,365 | 1,103 | Upgrade
|
| Revenue Growth (YoY) | 14.03% | 10.14% | -0.57% | 20.66% | 23.79% | -3.58% | Upgrade
|
| Cost of Revenue | 1,453 | 1,268 | 1,128 | 1,059 | 861.11 | 761.7 | Upgrade
|
| Gross Profit | 566.46 | 535.99 | 509.83 | 588.14 | 504.09 | 341.18 | Upgrade
|
| Selling, General & Admin | 330.31 | 316.77 | 284.56 | 262.28 | 234.37 | 223.29 | Upgrade
|
| Other Operating Expenses | 9.74 | 9.37 | 4.45 | 11.28 | 6.89 | 5.41 | Upgrade
|
| Operating Expenses | 340.05 | 326.14 | 289.01 | 273.56 | 241.25 | 228.7 | Upgrade
|
| Operating Income | 226.41 | 209.85 | 220.82 | 314.59 | 262.83 | 112.48 | Upgrade
|
| Interest Expense | -46.96 | -36.17 | -33.81 | -33.31 | -26.81 | -27.23 | Upgrade
|
| Interest & Investment Income | 15.43 | 11.67 | 12.94 | 6.17 | 6.05 | 2.61 | Upgrade
|
| Currency Exchange Gain (Loss) | -1.35 | -1.35 | 0.76 | -0.59 | -0.43 | 0.12 | Upgrade
|
| EBT Excluding Unusual Items | 193.54 | 184 | 200.71 | 286.86 | 241.64 | 87.98 | Upgrade
|
| Merger & Restructuring Charges | - | - | -0.51 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 5.49 | 5.49 | 3.05 | -4.14 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.47 | -0.47 | -0.53 | -0.26 | -0.14 | -1.51 | Upgrade
|
| Pretax Income | 198.56 | 189.02 | 202.71 | 282.46 | 241.5 | 86.48 | Upgrade
|
| Income Tax Expense | 47.6 | 46.12 | 48.8 | 68.04 | 57.52 | 21.97 | Upgrade
|
| Net Income | 150.96 | 142.9 | 153.91 | 214.42 | 183.98 | 64.51 | Upgrade
|
| Net Income to Common | 150.96 | 142.9 | 153.91 | 214.42 | 183.98 | 64.51 | Upgrade
|
| Net Income Growth | -0.62% | -7.15% | -28.22% | 16.54% | 185.20% | -18.75% | Upgrade
|
| Shares Outstanding (Basic) | 12 | 12 | 12 | 12 | 11 | 11 | Upgrade
|
| Shares Outstanding (Diluted) | 12 | 12 | 12 | 12 | 11 | 11 | Upgrade
|
| Shares Change (YoY) | 1.94% | - | 2.52% | 4.04% | 5.23% | - | Upgrade
|
| EPS (Basic) | 12.12 | 11.69 | 12.59 | 17.98 | 16.05 | 5.92 | Upgrade
|
| EPS (Diluted) | 12.12 | 11.69 | 12.59 | 17.98 | 16.05 | 5.92 | Upgrade
|
| EPS Growth | -2.51% | -7.15% | -29.98% | 12.02% | 171.02% | -18.75% | Upgrade
|
| Free Cash Flow | -32.16 | -18.97 | 7.58 | 70.93 | 111.93 | 37.27 | Upgrade
|
| Free Cash Flow Per Share | -2.58 | -1.55 | 0.62 | 5.95 | 9.76 | 3.42 | Upgrade
|
| Dividend Per Share | 2.500 | - | - | - | 15.000 | 6.000 | Upgrade
|
| Dividend Growth | - | - | - | - | 150.00% | 50.00% | Upgrade
|
| Gross Margin | 28.04% | 29.71% | 31.13% | 35.71% | 36.92% | 30.94% | Upgrade
|
| Operating Margin | 11.21% | 11.63% | 13.48% | 19.10% | 19.25% | 10.20% | Upgrade
|
| Profit Margin | 7.47% | 7.92% | 9.40% | 13.02% | 13.48% | 5.85% | Upgrade
|
| Free Cash Flow Margin | -1.59% | -1.05% | 0.46% | 4.31% | 8.20% | 3.38% | Upgrade
|
| EBITDA | 262.05 | 243.99 | 252.22 | 349.74 | 296.28 | 144.03 | Upgrade
|
| EBITDA Margin | 12.97% | 13.53% | 15.40% | 21.23% | 21.70% | 13.06% | Upgrade
|
| D&A For EBITDA | 35.64 | 34.14 | 31.4 | 35.16 | 33.45 | 31.55 | Upgrade
|
| EBIT | 226.41 | 209.85 | 220.82 | 314.59 | 262.83 | 112.48 | Upgrade
|
| EBIT Margin | 11.21% | 11.63% | 13.48% | 19.10% | 19.25% | 10.20% | Upgrade
|
| Effective Tax Rate | 23.97% | 24.40% | 24.08% | 24.09% | 23.82% | 25.40% | Upgrade
|
| Advertising Expenses | - | 3.58 | 2.21 | 2.15 | 1.25 | 0.81 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.