Steakholder Foods Ltd
NASDAQ:STKH
Income Statement
Earnings Waterfall
Steakholder Foods Ltd
Income Statement
Steakholder Foods Ltd
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | 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 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-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
|
|
| Revenue |
2
N/A
|
2
-36%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+159%
|
0
+78%
|
0
N/A
|
0
-22%
|
0
-29%
|
0
+36%
|
0
+30%
|
0
+11%
|
0
-28%
|
0
-24%
|
0
-7%
|
0
-19%
|
0
-57%
|
0
-4%
|
0
N/A
|
0
N/A
|
0
+71%
|
0
+53%
|
0
+21%
|
1
+74%
|
1
+0%
|
1
-6%
|
1
+27%
|
1
+3%
|
1
+66%
|
1
-4%
|
1
-61%
|
0
-17%
|
0
-88%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(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
|
(0)
|
0
|
|
| Gross Profit |
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-279%
|
(0)
-67%
|
(1)
-121%
|
(2)
-103%
|
(3)
-53%
|
(3)
-1%
|
(2)
+24%
|
(3)
-7%
|
(1)
+48%
|
(1)
+29%
|
(1)
+28%
|
(1)
+22%
|
(0)
+41%
|
(0)
+60%
|
0
N/A
|
0
N/A
|
0
+79%
|
0
+54%
|
0
+20%
|
1
+75%
|
1
+0%
|
1
-11%
|
1
+26%
|
1
-11%
|
1
+87%
|
1
-2%
|
0
-60%
|
0
-6%
|
(0)
N/A
|
(0)
-114%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(7)
|
(7)
|
(8)
|
(7)
|
(9)
|
(10)
|
(9)
|
(10)
|
(6)
|
(3)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(7)
|
(12)
|
(17)
|
(23)
|
(21)
|
(20)
|
(43)
|
(22)
|
(19)
|
(8)
|
(8)
|
|
| Selling, General & Administrative |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(8)
|
(9)
|
(13)
|
(11)
|
(10)
|
(13)
|
(11)
|
(10)
|
(5)
|
(5)
|
|
| Research & Development |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(7)
|
(10)
|
(10)
|
(9)
|
(12)
|
(10)
|
(8)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
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
|
(1)
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
-428%
|
(1)
-80%
|
(1)
-50%
|
(1)
-31%
|
(1)
+3%
|
(1)
+6%
|
(1)
-11%
|
(2)
-14%
|
(2)
-4%
|
(2)
-22%
|
(2)
-21%
|
(3)
-22%
|
(4)
-30%
|
(4)
-17%
|
(5)
-3%
|
(6)
-29%
|
(5)
+7%
|
(5)
+4%
|
(6)
-9%
|
(5)
+14%
|
(7)
-49%
|
(8)
-7%
|
(9)
-13%
|
(9)
-8%
|
(12)
-28%
|
(13)
-5%
|
(11)
+13%
|
(12)
-11%
|
(8)
+38%
|
(4)
+44%
|
(2)
+52%
|
(1)
+51%
|
(0)
+99%
|
(0)
-2 287%
|
(0)
+88%
|
0
N/A
|
0
+134%
|
0
+38%
|
(0)
N/A
|
(1)
-762%
|
(1)
+6%
|
(1)
-8%
|
(0)
+54%
|
0
N/A
|
1
+155%
|
0
-21%
|
(0)
N/A
|
(0)
-17%
|
(1)
-75%
|
(1)
-5%
|
(1)
-7%
|
(5)
-435%
|
(7)
-62%
|
(12)
-66%
|
(17)
-41%
|
(23)
-31%
|
(21)
+9%
|
(20)
+4%
|
(43)
-116%
|
(22)
+49%
|
(19)
+14%
|
(8)
+54%
|
(8)
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
5
|
4
|
(2)
|
(1)
|
(0)
|
(0)
|
|
| 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
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(2)
|
(1)
|
3
|
2
|
1
|
1
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(3)
|
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)
|
|
| Pre-Tax Income |
1
N/A
|
1
-13%
|
(1)
N/A
|
(1)
-48%
|
(1)
-30%
|
(1)
+3%
|
(1)
+5%
|
(1)
-14%
|
(2)
-15%
|
(2)
-3%
|
(3)
-83%
|
(6)
-95%
|
(6)
+2%
|
(6)
-3%
|
(6)
-9%
|
(2)
+63%
|
(4)
-59%
|
(4)
+1%
|
(4)
-5%
|
(6)
-49%
|
(5)
+15%
|
(8)
-67%
|
(7)
+8%
|
(9)
-19%
|
(12)
-38%
|
(13)
-3%
|
(13)
-5%
|
(13)
-2%
|
(15)
-9%
|
(10)
+31%
|
(8)
+25%
|
(4)
+51%
|
(3)
+29%
|
(1)
+44%
|
(1)
+46%
|
(0)
+92%
|
0
N/A
|
(1)
N/A
|
(1)
+11%
|
(1)
-32%
|
(3)
-177%
|
(2)
+38%
|
(2)
-4%
|
(1)
+73%
|
0
N/A
|
1
+246%
|
1
-28%
|
(1)
N/A
|
(1)
+9%
|
(2)
-75%
|
(2)
-23%
|
(3)
-74%
|
(16)
-381%
|
(19)
-18%
|
(12)
+33%
|
(18)
-46%
|
(23)
-28%
|
(20)
+12%
|
(31)
-51%
|
(39)
-27%
|
(24)
+39%
|
(20)
+16%
|
(9)
+57%
|
(8)
+6%
|
|
| 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
|
|
| Income from Continuing Operations |
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(6)
|
(6)
|
(6)
|
(6)
|
(2)
|
(4)
|
(4)
|
(4)
|
(6)
|
(5)
|
(8)
|
(7)
|
(9)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(10)
|
(8)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(15)
|
(19)
|
(12)
|
(18)
|
(23)
|
(20)
|
(31)
|
(39)
|
(24)
|
(20)
|
(9)
|
(8)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
1
-11%
|
(1)
N/A
|
(1)
-42%
|
(1)
-29%
|
(1)
+10%
|
(1)
+5%
|
(1)
-23%
|
(1)
-22%
|
(1)
-6%
|
(3)
-95%
|
(5)
-100%
|
(5)
+4%
|
(5)
+1%
|
(5)
-7%
|
(2)
+72%
|
(3)
-85%
|
(3)
-6%
|
(3)
-13%
|
(5)
-58%
|
(5)
+12%
|
(8)
-68%
|
(7)
+10%
|
(8)
-17%
|
(11)
-38%
|
(12)
-7%
|
(12)
+2%
|
(13)
-5%
|
(14)
-9%
|
(9)
+35%
|
(8)
+16%
|
(4)
+51%
|
(3)
+29%
|
(1)
+44%
|
(1)
+46%
|
(0)
+92%
|
0
N/A
|
(1)
N/A
|
(1)
+11%
|
(1)
-32%
|
(3)
-182%
|
(2)
+38%
|
(2)
-3%
|
(1)
+66%
|
0
N/A
|
1
+315%
|
0
-48%
|
(1)
N/A
|
(1)
+1%
|
(2)
-58%
|
(2)
-15%
|
(3)
-59%
|
(15)
-408%
|
(19)
-20%
|
(12)
+33%
|
(18)
-46%
|
(23)
-28%
|
(20)
+12%
|
(31)
-51%
|
(40)
-31%
|
(26)
+35%
|
(21)
+20%
|
(9)
+60%
|
(8)
+6%
|
|
| EPS (Diluted) |
5.23
N/A
|
3.14
-40%
|
-2.1
N/A
|
-2.97
-41%
|
-3.84
-29%
|
-3.46
+10%
|
-3.3
+5%
|
-4.07
-23%
|
-4.96
-22%
|
-4.18
+16%
|
-7.48
-79%
|
-14.98
-100%
|
-14.27
+5%
|
-13.13
+8%
|
-13.51
-3%
|
-3.39
+75%
|
-7.15
-111%
|
-6.83
+4%
|
-7.38
-8%
|
-11.47
-55%
|
-9.79
+15%
|
-14.78
-51%
|
-12.98
+12%
|
-11.83
+9%
|
-17.39
-47%
|
-16.03
+8%
|
-15.72
+2%
|
-16.42
-4%
|
-17.95
-9%
|
-11.74
+35%
|
-6.12
+48%
|
-3.2
+48%
|
-2.08
+35%
|
-1.32
+37%
|
-0.63
+52%
|
-0.04
+94%
|
0.02
N/A
|
-0.26
N/A
|
-0.27
-4%
|
-0.38
-41%
|
-0.78
-105%
|
-0.15
+81%
|
-0.15
N/A
|
-0.05
+67%
|
0.02
N/A
|
0.05
+150%
|
0.03
-40%
|
-0.09
N/A
|
-34.74
-38 500%
|
-49
-41%
|
-41.55
+15%
|
-64.01
-54%
|
-124.95
-95%
|
-123.26
+1%
|
-46.19
+63%
|
-9.86
+79%
|
-0.19
+98%
|
-0.16
+16%
|
-90.55
-56 494%
|
-77.29
+15%
|
-1.11
+99%
|
-21.29
-1 818%
|
-0.82
+96%
|
-0.11
+87%
|
|