Blender Financial Technologies Ltd
TASE:BLND
Income Statement
Earnings Waterfall
Blender Financial Technologies Ltd
Income Statement
Blender Financial Technologies Ltd
| Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Interest Expense |
6
|
5
|
6
|
8
|
10
|
11
|
0
|
|
| Revenue |
22
N/A
|
31
+41%
|
36
+15%
|
35
-2%
|
37
+4%
|
39
+6%
|
38
-2%
|
|
| Gross Profit | ||||||||
| Cost of Revenue |
(9)
|
(10)
|
(10)
|
(13)
|
(14)
|
(12)
|
(12)
|
|
| Gross Profit |
13
N/A
|
21
+54%
|
25
+23%
|
22
-12%
|
23
+1%
|
27
+18%
|
26
-2%
|
|
| Operating Income | ||||||||
| Operating Expenses |
(31)
|
(32)
|
(32)
|
(31)
|
(29)
|
(29)
|
(25)
|
|
| Selling, General & Administrative |
(27)
|
(27)
|
(28)
|
(23)
|
(22)
|
(21)
|
(18)
|
|
| Research & Development |
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Other Operating Expenses |
(1)
|
(2)
|
(2)
|
(5)
|
(4)
|
(5)
|
(5)
|
|
| Operating Income |
(18)
N/A
|
(11)
+35%
|
(6)
+43%
|
(8)
-30%
|
(6)
+30%
|
(2)
+68%
|
1
N/A
|
|
| Pre-Tax Income | ||||||||
| Interest Income Expense |
(6)
|
(6)
|
(6)
|
(8)
|
(11)
|
(12)
|
(10)
|
|
| Pre-Tax Income |
(24)
N/A
|
(17)
+29%
|
(12)
+27%
|
(16)
-32%
|
(17)
-4%
|
(14)
+17%
|
(9)
+38%
|
|
| Net Income | ||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
(1)
|
|
| Income from Continuing Operations |
(24)
|
(17)
|
(13)
|
(16)
|
(16)
|
(14)
|
(9)
|
|
| Income to Minority Interest |
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
(24)
N/A
|
(17)
+29%
|
(13)
+27%
|
(16)
-27%
|
(16)
-3%
|
(14)
+14%
|
(11)
+21%
|
|
| EPS (Diluted) |
-3.28
N/A
|
-1.76
+46%
|
-2.56
-45%
|
-1.59
+38%
|
-1.56
+2%
|
-1.36
+13%
|
-1.05
+23%
|
|