Evogene Ltd
NASDAQ:EVGN
Income Statement
Earnings Waterfall
Evogene Ltd
Income Statement
Evogene Ltd
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
4
N/A
|
6
+59%
|
8
+41%
|
10
+21%
|
10
+1%
|
10
+3%
|
10
+2%
|
11
+0%
|
13
+19%
|
13
+6%
|
14
+6%
|
15
+5%
|
15
+0%
|
16
+5%
|
16
+4%
|
17
+4%
|
17
+0%
|
18
+3%
|
18
+1%
|
18
+1%
|
18
-2%
|
17
-4%
|
16
-3%
|
15
-7%
|
15
-5%
|
13
-8%
|
12
-9%
|
12
+1%
|
11
-10%
|
10
-6%
|
10
-8%
|
8
-18%
|
7
-16%
|
5
-20%
|
5
-12%
|
4
-17%
|
3
-12%
|
3
-10%
|
2
-26%
|
2
-17%
|
2
-5%
|
2
-1%
|
2
-11%
|
1
-17%
|
1
-41%
|
0
-35%
|
1
+22%
|
1
+37%
|
1
+27%
|
1
+25%
|
1
-12%
|
1
-15%
|
1
-4%
|
1
-10%
|
1
+20%
|
1
+32%
|
2
+26%
|
2
+24%
|
2
+16%
|
6
+136%
|
6
-1%
|
9
+63%
|
9
+3%
|
7
-21%
|
9
+14%
|
7
-21%
|
7
-2%
|
5
-22%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(9)
|
(8)
|
(9)
|
(10)
|
(8)
|
(8)
|
(7)
|
(8)
|
(5)
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(1)
|
(1)
|
(1)
|
(6)
|
(1)
|
(1)
|
(2)
|
(8)
|
(2)
|
(2)
|
(2)
|
(7)
|
(4)
|
(3)
|
(3)
|
|
| Gross Profit |
2
N/A
|
3
+57%
|
4
+33%
|
5
+19%
|
5
-5%
|
5
N/A
|
5
+2%
|
5
-3%
|
7
+36%
|
7
+5%
|
7
+4%
|
8
+4%
|
6
-20%
|
7
+15%
|
7
+1%
|
7
+2%
|
8
+2%
|
8
+4%
|
8
+2%
|
8
+1%
|
7
-11%
|
6
-11%
|
6
-7%
|
5
-14%
|
4
-24%
|
4
+13%
|
4
-16%
|
4
0%
|
1
-63%
|
3
+82%
|
2
-20%
|
1
-35%
|
(1)
N/A
|
0
N/A
|
0
-15%
|
0
+20%
|
(1)
N/A
|
1
N/A
|
0
-9%
|
0
-22%
|
(1)
N/A
|
0
N/A
|
0
-4%
|
0
-15%
|
0
+5%
|
0
-55%
|
0
+47%
|
1
+79%
|
0
-6%
|
0
+4%
|
0
-35%
|
0
-59%
|
(6)
N/A
|
0
N/A
|
0
+24%
|
1
+143%
|
(5)
N/A
|
1
N/A
|
1
+14%
|
4
+251%
|
(2)
N/A
|
8
N/A
|
8
+2%
|
5
-33%
|
2
-67%
|
3
+66%
|
3
+13%
|
3
-18%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(14)
|
(16)
|
(17)
|
(19)
|
(20)
|
(19)
|
(21)
|
(21)
|
(21)
|
(19)
|
(21)
|
(21)
|
(22)
|
(20)
|
(22)
|
(22)
|
(23)
|
(21)
|
(22)
|
(22)
|
(21)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(27)
|
(30)
|
(25)
|
(33)
|
(34)
|
(32)
|
(26)
|
(30)
|
(30)
|
(30)
|
(24)
|
(31)
|
(29)
|
(30)
|
(23)
|
(25)
|
(21)
|
(16)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(10)
|
(11)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(7)
|
|
| Research & Development |
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(8)
|
(9)
|
(10)
|
(8)
|
(12)
|
(12)
|
(13)
|
(10)
|
(15)
|
(15)
|
(15)
|
(11)
|
(15)
|
(15)
|
(16)
|
(12)
|
(17)
|
(17)
|
(17)
|
(12)
|
(16)
|
(16)
|
(16)
|
(12)
|
(15)
|
(15)
|
(14)
|
(13)
|
(17)
|
(17)
|
(18)
|
(17)
|
(17)
|
(18)
|
(20)
|
(13)
|
(22)
|
(23)
|
(22)
|
(13)
|
(20)
|
(20)
|
(20)
|
(11)
|
(21)
|
(19)
|
(19)
|
(10)
|
(15)
|
(13)
|
(10)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
(4)
N/A
|
(3)
+38%
|
(1)
+61%
|
1
N/A
|
0
-72%
|
(1)
N/A
|
(1)
-170%
|
(3)
-77%
|
(2)
+23%
|
(2)
-6%
|
(2)
+2%
|
(2)
-7%
|
(3)
-41%
|
(3)
+6%
|
(3)
-12%
|
(3)
+7%
|
(3)
-4%
|
(4)
-15%
|
(4)
-16%
|
(6)
-34%
|
(9)
-53%
|
(11)
-25%
|
(13)
-20%
|
(15)
-14%
|
(15)
-3%
|
(17)
-10%
|
(18)
-5%
|
(17)
+3%
|
(18)
-4%
|
(18)
-3%
|
(19)
-3%
|
(20)
-7%
|
(21)
-4%
|
(22)
-3%
|
(22)
+0%
|
(22)
-2%
|
(22)
+1%
|
(22)
+1%
|
(21)
+2%
|
(21)
+2%
|
(20)
+4%
|
(20)
+1%
|
(20)
0%
|
(20)
+1%
|
(21)
-8%
|
(23)
-11%
|
(24)
-2%
|
(25)
-3%
|
(25)
-1%
|
(24)
+2%
|
(26)
-9%
|
(29)
-11%
|
(31)
-5%
|
(33)
-6%
|
(33)
-2%
|
(32)
+4%
|
(30)
+5%
|
(29)
+4%
|
(29)
+0%
|
(26)
+10%
|
(27)
-1%
|
(23)
+12%
|
(21)
+8%
|
(25)
-15%
|
(22)
+12%
|
(22)
-4%
|
(18)
+18%
|
(14)
+26%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(2)
|
(6)
|
0
|
(5)
|
(5)
|
3
|
(2)
|
(5)
|
(0)
|
(1)
|
2
|
4
|
4
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
1
|
5
|
4
|
5
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
3
|
4
|
4
|
4
|
(0)
|
(1)
|
(1)
|
(1)
|
3
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(6)
-14%
|
(8)
-44%
|
1
N/A
|
(3)
N/A
|
(6)
-70%
|
1
N/A
|
(4)
N/A
|
(7)
-59%
|
(2)
+70%
|
(3)
-29%
|
(1)
+47%
|
1
N/A
|
(0)
N/A
|
(4)
-19 550%
|
(3)
+34%
|
(2)
+5%
|
(3)
-38%
|
(4)
-22%
|
(5)
-31%
|
(9)
-64%
|
(11)
-21%
|
(12)
-12%
|
(14)
-16%
|
(15)
-4%
|
(16)
-7%
|
(17)
-11%
|
(17)
+5%
|
(17)
-4%
|
(17)
+0%
|
(17)
+3%
|
(18)
-10%
|
(20)
-6%
|
(21)
-7%
|
(21)
-1%
|
(21)
+0%
|
(21)
+2%
|
(21)
-3%
|
(21)
0%
|
(21)
+1%
|
(21)
+2%
|
(19)
+8%
|
(19)
+3%
|
(18)
+2%
|
(19)
-5%
|
(23)
-18%
|
(23)
-3%
|
(24)
-4%
|
(26)
-9%
|
(26)
+0%
|
(28)
-8%
|
(31)
-10%
|
(30)
+2%
|
(32)
-7%
|
(35)
-9%
|
(34)
+3%
|
(30)
+13%
|
(28)
+7%
|
(26)
+7%
|
(22)
+13%
|
(26)
-16%
|
(23)
+12%
|
(21)
+8%
|
(25)
-21%
|
(18)
+29%
|
(17)
+5%
|
(14)
+21%
|
(8)
+40%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(5)
|
(6)
|
(8)
|
1
|
(3)
|
(6)
|
1
|
(4)
|
(7)
|
(2)
|
(3)
|
(1)
|
1
|
(0)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(9)
|
(11)
|
(12)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(19)
|
(19)
|
(18)
|
(19)
|
(23)
|
(23)
|
(24)
|
(26)
|
(26)
|
(28)
|
(31)
|
(30)
|
(32)
|
(35)
|
(34)
|
(30)
|
(28)
|
(26)
|
(22)
|
(26)
|
(23)
|
(21)
|
(25)
|
(18)
|
(17)
|
(14)
|
(8)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
(0)
|
|
| Net Income (Common) |
(5)
N/A
|
(6)
-14%
|
(8)
-44%
|
1
N/A
|
(3)
N/A
|
(6)
-70%
|
1
N/A
|
(4)
N/A
|
(7)
-59%
|
(2)
+70%
|
(3)
-29%
|
(1)
+47%
|
1
N/A
|
(0)
N/A
|
(4)
-19 800%
|
(3)
+33%
|
(3)
+5%
|
(3)
-37%
|
(4)
-20%
|
(5)
-31%
|
(9)
-64%
|
(11)
-21%
|
(12)
-12%
|
(14)
-16%
|
(15)
-4%
|
(16)
-7%
|
(17)
-11%
|
(17)
+5%
|
(17)
-4%
|
(17)
+0%
|
(17)
+3%
|
(18)
-10%
|
(20)
-6%
|
(21)
-8%
|
(21)
-1%
|
(21)
+0%
|
(21)
+2%
|
(21)
-3%
|
(21)
0%
|
(21)
+1%
|
(21)
+2%
|
(19)
+8%
|
(18)
+4%
|
(18)
+3%
|
(18)
-2%
|
(21)
-14%
|
(21)
-1%
|
(21)
-3%
|
(23)
-10%
|
(24)
-2%
|
(26)
-8%
|
(29)
-11%
|
(28)
+3%
|
(29)
-6%
|
(32)
-9%
|
(31)
+3%
|
(27)
+14%
|
(25)
+8%
|
(23)
+7%
|
(20)
+11%
|
(24)
-18%
|
(21)
+10%
|
(20)
+7%
|
(24)
-18%
|
(16)
+30%
|
(15)
+8%
|
(14)
+6%
|
(3)
+81%
|
|
| EPS (Diluted) |
-0.51
N/A
|
-0.51
N/A
|
-0.62
-22%
|
0.04
N/A
|
-0.26
N/A
|
-0.45
-73%
|
0.08
N/A
|
-0.3
N/A
|
-0.54
-80%
|
-0.13
+76%
|
-0.16
-23%
|
-0.09
+44%
|
0.03
N/A
|
0
N/A
|
-0.23
N/A
|
-0.14
+39%
|
-0.14
N/A
|
-0.19
-36%
|
-0.23
-21%
|
-0.3
-30%
|
-0.45
-50%
|
-0.43
+4%
|
-0.48
-12%
|
-0.55
-15%
|
-0.58
-5%
|
-0.62
-7%
|
-0.69
-11%
|
-0.65
+6%
|
-0.68
-5%
|
-0.68
N/A
|
-0.66
+3%
|
-0.73
-11%
|
-0.77
-5%
|
-0.83
-8%
|
-0.83
N/A
|
-0.83
N/A
|
-0.81
+2%
|
-0.83
-2%
|
-0.84
-1%
|
-0.83
+1%
|
-0.81
+2%
|
-0.75
+7%
|
-0.72
+4%
|
-0.69
+4%
|
-0.7
-1%
|
-0.8
-14%
|
-0.8
N/A
|
-0.79
+1%
|
-0.83
-5%
|
-0.6
+28%
|
-0.63
-5%
|
-0.69
-10%
|
-0.69
N/A
|
-0.72
-4%
|
-0.78
-8%
|
-0.75
+4%
|
-0.65
+13%
|
-0.59
+9%
|
-0.55
+7%
|
-4.14
-653%
|
-5.23
-26%
|
-4.24
+19%
|
-3.88
+8%
|
-4.04
-4%
|
-2.89
+28%
|
-2.23
+23%
|
-1.97
+12%
|
-0.31
+84%
|
|