Biolight Life Sciences Ltd
TASE:BOLT
Income Statement
Earnings Waterfall
Biolight Life Sciences Ltd
Revenue
|
118k
ILS
|
Operating Expenses
|
-10.8m
ILS
|
Operating Income
|
-10.7m
ILS
|
Other Expenses
|
-15.4m
ILS
|
Net Income
|
-26m
ILS
|
Income Statement
Biolight Life Sciences Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
+175%
|
0
-5%
|
1
+348%
|
1
+16%
|
1
+17%
|
2
+50%
|
1
-28%
|
2
+44%
|
2
-12%
|
2
+15%
|
2
+5%
|
2
-19%
|
2
+8%
|
1
-34%
|
1
0%
|
1
+21%
|
4
+186%
|
4
-5%
|
4
-7%
|
3
-10%
|
0
-89%
|
0
+8%
|
0
-26%
|
0
+9%
|
0
+10%
|
0
-29%
|
0
-88%
|
0
+142%
|
0
-39%
|
0
-17%
|
0
-92%
|
0
+167%
|
0
+50%
|
0
+192%
|
0
+80%
|
0
+57%
|
0
+18%
|
0
-17%
|
0
+22%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
0
N/A
|
0
+20%
|
0
+150%
|
0
N/A
|
0
+169%
|
0
+7%
|
1
+28%
|
1
+55%
|
1
-23%
|
1
+63%
|
1
-13%
|
1
+24%
|
1
-3%
|
1
-34%
|
1
-3%
|
0
-57%
|
0
+45%
|
1
+76%
|
1
+20%
|
1
-7%
|
1
-14%
|
0
-38%
|
0
-44%
|
0
+6%
|
0
-26%
|
0
+15%
|
0
+12%
|
0
-26%
|
0
-84%
|
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 |
(29)
|
(30)
|
(33)
|
(33)
|
(34)
|
(33)
|
(30)
|
(29)
|
(27)
|
(31)
|
(29)
|
(28)
|
(32)
|
(28)
|
(29)
|
(31)
|
(27)
|
(27)
|
(25)
|
53
|
53
|
125
|
128
|
54
|
(14)
|
(14)
|
(15)
|
(12)
|
(11)
|
(19)
|
(22)
|
(22)
|
(11)
|
(21)
|
(21)
|
(21)
|
(10)
|
(16)
|
(14)
|
(14)
|
(11)
|
|
Selling, General & Administrative |
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(17)
|
(15)
|
(14)
|
(9)
|
(9)
|
(9)
|
(8)
|
(6)
|
(12)
|
(13)
|
(13)
|
(6)
|
(13)
|
(13)
|
(13)
|
(6)
|
(10)
|
(8)
|
(8)
|
(6)
|
|
Research & Development |
(18)
|
(19)
|
(18)
|
(18)
|
(18)
|
(17)
|
(16)
|
(15)
|
(13)
|
(13)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(15)
|
(14)
|
(14)
|
(12)
|
(10)
|
(10)
|
(12)
|
(11)
|
(10)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(5)
|
(4)
|
(4)
|
(8)
|
(8)
|
(8)
|
(3)
|
(6)
|
(5)
|
(5)
|
(4)
|
|
Depreciation & Amortization |
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
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(5)
|
(4)
|
(4)
|
(7)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
77
|
77
|
154
|
155
|
78
|
1
|
0
|
(1)
|
(0)
|
(1)
|
(4)
|
(4)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(28)
N/A
|
(30)
-5%
|
(33)
-9%
|
(33)
-2%
|
(34)
-1%
|
(32)
+4%
|
(30)
+8%
|
(28)
+5%
|
(27)
+6%
|
(30)
-13%
|
(28)
+7%
|
(27)
+3%
|
(30)
-13%
|
(27)
+11%
|
(28)
-5%
|
(31)
-9%
|
(27)
+13%
|
(26)
+4%
|
(24)
+6%
|
54
N/A
|
54
+0%
|
126
+133%
|
129
+3%
|
54
-58%
|
(14)
N/A
|
(14)
+1%
|
(15)
-5%
|
(12)
+17%
|
(11)
+6%
|
(19)
-70%
|
(22)
-12%
|
(22)
-2%
|
(11)
+52%
|
(21)
-98%
|
(21)
+2%
|
(21)
-1%
|
(10)
+50%
|
(16)
-51%
|
(13)
+14%
|
(14)
-1%
|
(11)
+21%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
0
|
1
|
0
|
1
|
1
|
0
|
(0)
|
(2)
|
2
|
3
|
4
|
4
|
(0)
|
(3)
|
10
|
10
|
10
|
23
|
18
|
19
|
2
|
3
|
(19)
|
(19)
|
(17)
|
|
Total Other Income |
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
(29)
N/A
|
(31)
-5%
|
(34)
-12%
|
(35)
-2%
|
(36)
-4%
|
(35)
+3%
|
(32)
+8%
|
(30)
+8%
|
(28)
+7%
|
(32)
-16%
|
(29)
+8%
|
(30)
-2%
|
(34)
-12%
|
(30)
+11%
|
(32)
-7%
|
(34)
-7%
|
(27)
+22%
|
(25)
+6%
|
(24)
+5%
|
55
N/A
|
55
+0%
|
126
+128%
|
128
+2%
|
52
-59%
|
(15)
N/A
|
(11)
+30%
|
(11)
-3%
|
(8)
+28%
|
(14)
-76%
|
(22)
-56%
|
(12)
+46%
|
(12)
-3%
|
(2)
+84%
|
2
N/A
|
(3)
N/A
|
(2)
+30%
|
(9)
-388%
|
(13)
-49%
|
(33)
-152%
|
(32)
+1%
|
(27)
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(5)
|
(3)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(29)
|
(31)
|
(34)
|
(35)
|
(36)
|
(35)
|
(32)
|
(30)
|
(28)
|
(32)
|
(29)
|
(30)
|
(34)
|
(30)
|
(32)
|
(34)
|
(27)
|
(25)
|
(24)
|
53
|
52
|
120
|
123
|
49
|
(15)
|
(10)
|
(11)
|
(8)
|
(14)
|
(22)
|
(10)
|
(10)
|
(0)
|
5
|
(1)
|
(0)
|
(9)
|
(13)
|
(33)
|
(32)
|
(27)
|
|
Income to Minority Interest |
10
|
10
|
13
|
13
|
13
|
13
|
10
|
10
|
8
|
9
|
9
|
9
|
12
|
12
|
13
|
14
|
10
|
9
|
10
|
12
|
14
|
17
|
14
|
10
|
2
|
1
|
1
|
0
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
|
Net Income (Common) |
(19)
N/A
|
(20)
-7%
|
(21)
-6%
|
(22)
-4%
|
(23)
-5%
|
(22)
+4%
|
(22)
+2%
|
(20)
+8%
|
(19)
+3%
|
(23)
-21%
|
(21)
+10%
|
(21)
-1%
|
(22)
-4%
|
(18)
+19%
|
(19)
-7%
|
(21)
-8%
|
(17)
+16%
|
(16)
+8%
|
(14)
+13%
|
65
N/A
|
65
+1%
|
137
+109%
|
138
+0%
|
60
-56%
|
(13)
N/A
|
(9)
+29%
|
(11)
-18%
|
(8)
+20%
|
(13)
-59%
|
(20)
-51%
|
(9)
+58%
|
(9)
-3%
|
0
N/A
|
6
+1 500%
|
0
-94%
|
1
+236%
|
(8)
N/A
|
(11)
-46%
|
(31)
-170%
|
(30)
+2%
|
(26)
+14%
|
|
EPS (Diluted) |
-13.26
N/A
|
-13.31
0%
|
-9.82
+26%
|
-10.23
-4%
|
-11.56
-13%
|
-10.26
+11%
|
-8.92
+13%
|
-7.43
+17%
|
-7.71
-4%
|
-8.59
-11%
|
-7.73
+10%
|
-7.81
-1%
|
-8.09
-4%
|
-6.56
+19%
|
-6.88
-5%
|
-5.4
+22%
|
-5.34
+1%
|
-4.33
+19%
|
-3.28
+24%
|
12.7
N/A
|
15.45
+22%
|
30.14
+95%
|
30.28
+0%
|
13.19
-56%
|
-2.77
N/A
|
-1.97
+29%
|
-2.32
-18%
|
-1.85
+20%
|
-2.94
-59%
|
-4.45
-51%
|
-1.86
+58%
|
-1.93
-4%
|
0.08
N/A
|
1.33
+1 563%
|
0.07
-95%
|
0.26
+271%
|
-1.72
N/A
|
-2.48
-44%
|
-6.67
-169%
|
-6.62
+1%
|
-5.6
+15%
|