Watchlist Manager

Watchlist

Price: 2 882 ILS -4.25%

Market Cap: ₪3.2B

D	Dan Hotels Ltd TASE:DANH	IL
R	Rich Goldman Holdings Ltd HKEX:70	HK
	DLH Holdings Corp NASDAQ:DLHC	US
	Oriental Rail Infrastructure Ltd BSE:531859	IN

Income Statement

Currency: ILS

	Dec-2003	Mar-2004	Jun-2004	Sep-2004	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	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	10	0	0	0	10	0	0	0	11	0	0	0	15	0	0	0	27	0	0	0	29	0	0	0	25	0	0	0	27	0	0	0	35	0	0	0	28	0	0	0
Revenue	406 N/A	441 +9%	480 +9%	511 +7%	529 +3%	555 +5%	594 +7%	639 +8%	668 +5%	697 +4%	729 +5%	711 -2%	707 -1%	704 0%	706 +0%	756 +7%	791 +5%	806 +2%	829 +3%	832 +0%	839 +1%	811 -3%	790 -3%	794 +1%	828 +4%	907 +10%	964 +6%	1 003 +4%	1 040 +4%	1 052 +1%	1 087 +3%	1 108 +2%	1 123 +1%	1 131 +1%	1 139 +1%	1 129 -1%	1 131 +0%	1 114 -2%	1 098 -1%	1 119 +2%	1 145 +2%	1 148 +0%	1 191 +4%	1 134 -5%	1 131 0%	1 126 0%	1 116 -1%	1 168 +5%	1 171 +0%	1 172 +0%	1 159 -1%	1 151 -1%	1 140 -1%	1 138 0%	1 156 +2%	1 166 +1%	1 188 +2%	1 211 +2%	1 234 +2%	1 242 +1%	1 269 +2%	1 310 +3%	1 364 +4%	1 452 +6%	1 497 +3%	1 453 -3%	1 160 -20%	990 -15%	748 -24%	636 -15%	768 +21%	847 +10%	971 +15%	1 063 +9%	1 206 +13%	1 326 +10%	1 465 +10%	1 580 +8%	1 649 +4%	1 654 +0%	1 616 -2%	1 604 -1%	1 533 -4%	1 516 -1%	1 497 -1%	1 459 -3%	1 442 -1%	1 478 +2%
Gross Profit
Cost of Revenue	(226)	(241)	(253)	(262)	(272)	(281)	(294)	(308)	(318)	(328)	(338)	(330)	(330)	(331)	(329)	(346)	(356)	(360)	(368)	(371)	(371)	(358)	(349)	(360)	(385)	(432)	(466)	(491)	(516)	(526)	(551)	(566)	(570)	(571)	(566)	(561)	(572)	(560)	(564)	(586)	(607)	(805)	(862)	(881)	(756)	(755)	(751)	(771)	(782)	(786)	(784)	(780)	(778)	(776)	(786)	(796)	(814)	(828)	(835)	(840)	(849)	(872)	(910)	(960)	(997)	(985)	(826)	(723)	(588)	(509)	(603)	(652)	(728)	(797)	(860)	(922)	(990)	(1 050)	(1 084)	(1 108)	(1 080)	(1 066)	(1 052)	(1 047)	(1 077)	(1 094)	(1 099)	(1 124)
Gross Profit	181 N/A	201 +11%	227 +13%	249 +10%	258 +3%	274 +6%	300 +10%	331 +10%	350 +6%	369 +5%	391 +6%	382 -3%	377 -1%	373 -1%	377 +1%	410 +9%	435 +6%	447 +3%	461 +3%	461 0%	467 +1%	453 -3%	441 -3%	435 -1%	443 +2%	475 +7%	497 +5%	512 +3%	524 +2%	526 +0%	536 +2%	542 +1%	553 +2%	561 +1%	573 +2%	569 -1%	559 -2%	554 -1%	534 -4%	533 0%	538 +1%	343 -36%	329 -4%	253 -23%	374 +48%	371 -1%	365 -1%	397 +9%	388 -2%	385 -1%	374 -3%	371 -1%	362 -2%	361 0%	370 +2%	370 +0%	374 +1%	383 +2%	399 +4%	403 +1%	421 +5%	438 +4%	455 +4%	493 +8%	501 +2%	467 -7%	334 -29%	267 -20%	160 -40%	127 -21%	165 +30%	195 +18%	243 +25%	266 +10%	346 +30%	404 +17%	475 +17%	529 +11%	564 +7%	546 -3%	535 -2%	537 +0%	482 -10%	469 -3%	420 -10%	365 -13%	343 -6%	353 +3%
Operating Income
Operating Expenses	(198)	(202)	(205)	(210)	(213)	(215)	(219)	(221)	(225)	(232)	(237)	(236)	(236)	(239)	(240)	(248)	(259)	(268)	(279)	(288)	(295)	(289)	(283)	(280)	(278)	(289)	(297)	(309)	(317)	(328)	(337)	(343)	(345)	(348)	(351)	(352)	(358)	(354)	(355)	(358)	(366)	(189)	(159)	(115)	(226)	(223)	(221)	(225)	(222)	(222)	(224)	(225)	(230)	(233)	(232)	(234)	(235)	(239)	(244)	(254)	(262)	(270)	(286)	(298)	(315)	(325)	(298)	(278)	(234)	(211)	(221)	(227)	(193)	(205)	(202)	(215)	(298)	(316)	(337)	(340)	(334)	(338)	(338)	(342)	(348)	(351)	(325)	(320)
Selling, General & Administrative	(138)	(142)	(146)	(152)	(157)	(160)	(166)	(170)	(175)	(183)	(189)	(188)	(189)	(189)	(186)	(191)	(198)	(204)	(213)	(220)	(227)	(223)	(218)	(216)	(214)	(225)	(232)	(242)	(249)	(259)	(267)	(273)	(275)	(278)	(278)	(279)	(284)	(280)	(282)	(284)	(291)	(113)	(81)	(36)	(145)	(141)	(139)	(144)	(141)	(142)	(145)	(147)	(152)	(154)	(154)	(157)	(158)	(160)	(163)	(171)	(176)	(179)	(185)	(187)	(190)	(193)	(162)	(140)	(115)	(93)	(110)	(118)	(140)	(153)	(167)	(180)	(182)	(198)	(205)	(211)	(210)	(202)	(200)	(198)	(203)	(215)	(218)	(224)
Depreciation & Amortization	(61)	(60)	(59)	(58)	(57)	(55)	(53)	(51)	(50)	(49)	(49)	(48)	(48)	(50)	(53)	(57)	(60)	(64)	(66)	(67)	(68)	(67)	(66)	(65)	(65)	(65)	(65)	(67)	(68)	(69)	(70)	(70)	(70)	(71)	(73)	(73)	(74)	(74)	(73)	(74)	(75)	(77)	(78)	(80)	(81)	(82)	(82)	(81)	(80)	(80)	(79)	(78)	(78)	(78)	(78)	(78)	(77)	(79)	(81)	(83)	(86)	(91)	(101)	(111)	(125)	(132)	(136)	(138)	(135)	(134)	(130)	(127)	(124)	(122)	(121)	(121)	(123)	(124)	(125)	(127)	(129)	(131)	(133)	(135)	(136)	(136)	(138)	(139)
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	0	0	0	0	(0)	0	0	0	(0)	0	0	(0)	(0)	(0)	(0)	(0)	0	0	0	0	0	(0)	(0)	0	0	0	(0)	(0)	16	16	19	19	71	71	86	86	6	6	(6)	(2)	5	(5)	(5)	(9)	(9)	0	30	43
Operating Income	(17) N/A	(1) +96%	22 N/A	39 +75%	44 +13%	59 +33%	81 +39%	110 +35%	125 +14%	137 +9%	154 +12%	146 -5%	140 -4%	135 -4%	137 +2%	162 +18%	177 +9%	179 +1%	182 +2%	173 -5%	173 0%	163 -5%	157 -4%	154 -2%	165 +7%	186 +13%	200 +8%	203 +1%	207 +2%	198 -4%	198 +0%	199 +0%	209 +5%	213 +2%	222 +4%	217 -2%	202 -7%	200 -1%	179 -11%	176 -2%	172 -2%	154 -10%	170 +10%	137 -19%	149 +8%	148 -1%	144 -3%	171 +19%	167 -3%	164 -2%	151 -8%	146 -3%	132 -10%	129 -2%	139 +8%	136 -2%	138 +2%	144 +4%	155 +8%	149 -4%	159 +7%	169 +6%	168 0%	194 +15%	186 -4%	142 -23%	36 -75%	(11) N/A	(75) -585%	(84) -13%	(56) +34%	(32) +43%	50 N/A	61 +24%	143 +133%	189 +32%	176 -7%	213 +21%	228 +7%	206 -9%	201 -2%	200 -1%	144 -28%	127 -12%	72 -43%	14 -80%	18 +24%	33 +90%
Pre-Tax Income
Interest Income Expense	8	(28)	(29)	(33)	(21)	(7)	(35)	(41)	(62)	(64)	(27)	(19)	(13)	(2)	(21)	(12)	(5)	11	32	11	(28)	(72)	(65)	(45)	(11)	25	(4)	1	7	6	18	(27)	(49)	(44)	(65)	(29)	(12)	(14)	(6)	(15)	(14)	(16)	(3)	(23)	(40)	(44)	(43)	(32)	(15)	(13)	(23)	(7)	(9)	(1)	10	3	15	(7)	(25)	(30)	(32)	(28)	(17)	(15)	(17)	(43)	(46)	(42)	(24)	(19)	(17)	(17)	(18)	(14)	(35)	(45)	(43)	(47)	(39)	(40)	(46)	(42)	(36)	(29)	(18)	(18)	(20)	(37)
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	(47)	(47)	(47)	(47)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	25	25	0	0
Total Other Income	0	0	(30)	0	0	0	0	0	0	0	0	0	9	9	9	9	1	1	1	1	0	(1)	(1)	(1)	(1)	0	0	8	8	8	8	0	0	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	(4)	0	0	0	(3)	0	0	0	(3)	(0)	(0)	0	(4)	0	0	0	(5)	0	0	0	(2)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(0)	0	0	0
Pre-Tax Income	(10) N/A	(27) -171%	(37) -41%	7 N/A	23 +248%	52 +127%	47 -10%	69 +49%	63 -9%	73 +16%	127 +74%	127 0%	137 +8%	141 +4%	125 -11%	160 +28%	173 +8%	191 +11%	216 +13%	186 -14%	145 -22%	91 -37%	91 +0%	109 +19%	153 +41%	210 +37%	196 -7%	212 +8%	221 +4%	212 -4%	225 +6%	172 -23%	159 -7%	168 +6%	157 -7%	188 +20%	190 +1%	186 -2%	173 -7%	161 -7%	158 -2%	138 -13%	166 +21%	114 -31%	108 -5%	104 -4%	101 -3%	139 +38%	148 +6%	150 +2%	128 -15%	139 +9%	121 -13%	128 +6%	148 +16%	139 -6%	150 +8%	136 -9%	130 -4%	119 -9%	124 +4%	141 +13%	151 +8%	180 +19%	164 -9%	52 -68%	(57) N/A	(100) -75%	(147) -47%	(103) +30%	(73) +29%	(49) +34%	31 N/A	48 +54%	108 +128%	144 +33%	132 -8%	166 +26%	189 +14%	166 -12%	155 -7%	158 +2%	107 -32%	98 -9%	79 -20%	22 -72%	(3) N/A	(4) -42%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	0	0	0	0	(9)	(10)	(21)	(33)	(36)	(41)	(50)	(51)	(38)	(25)	(24)	7	(1)	(13)	(10)	(46)	(54)	(52)	(54)	(43)	(79)	(82)	(82)	(89)	(52)	(50)	(46)	(54)	(51)	(48)	(54)	(32)	(31)	(29)	(33)	(43)	(42)	(35)	(25)	(27)	(14)	(23)	(27)	(25)	(37)	(37)	(38)	(37)	(37)	(38)	(38)	(43)	(45)	(31)	(7)	4	18	20	13	7	(13)	(17)	(28)	(36)	(30)	(38)	(39)	(34)	(32)	(33)	(25)	(21)	(10)	(2)	4	3
Income from Continuing Operations	(10)	(27)	(37)	7	23	52	47	69	63	73	127	127	128	131	105	127	137	151	166	135	107	66	68	116	152	197	186	166	167	160	171	129	80	86	74	99	138	136	127	107	107	90	113	83	78	75	68	97	105	115	103	112	107	105	122	114	113	99	93	82	87	102	113	137	119	21	(64)	(96)	(129)	(83)	(60)	(41)	18	31	80	108	102	129	150	133	123	125	82	77	68	20	2	(1)
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	0	0	0	0	0	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(1)	(2)	(3)	(2)	(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	0	0	0	0	0	0	0	0	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)	(10) N/A	(27) -171%	(37) -41%	7 N/A	23 +248%	52 +127%	47 -10%	69 +49%	63 -9%	73 +16%	127 +74%	127 0%	128 +0%	131 +3%	104 -20%	127 +21%	136 +7%	149 +9%	163 +9%	133 -18%	105 -21%	64 -39%	67 +5%	114 +71%	151 +33%	197 +30%	187 -5%	166 -11%	167 +1%	160 -4%	171 +7%	129 -24%	80 -38%	86 +8%	74 -14%	99 +33%	138 +39%	136 -1%	127 -7%	107 -16%	107 0%	90 -16%	113 +25%	83 -27%	78 -6%	75 -4%	68 -9%	97 +43%	106 +9%	115 +9%	103 -11%	112 +9%	107 -5%	105 -2%	122 +16%	114 -6%	113 -1%	99 -12%	93 -7%	82 -11%	87 +6%	102 +17%	113 +10%	137 +21%	119 -13%	21 -82%	(64) N/A	(96) -50%	(129) -34%	(83) +36%	(60) +28%	(41) +31%	18 N/A	31 +73%	80 +161%	108 +35%	102 -6%	129 +26%	150 +16%	133 -11%	123 -7%	125 +1%	82 -34%	77 -7%	68 -11%	20 -71%	2 -91%	(1) N/A
EPS (Diluted)	-0.1 N/A	-0.27 -170%	-0.38 -41%	0.07 N/A	0.24 +243%	0.53 +121%	0.48 -9%	0.71 +48%	0.65 -8%	0.75 +15%	1.3 +73%	1.3 N/A	1.31 +1%	1.35 +3%	1.07 -21%	1.3 +21%	1.4 +8%	1.52 +9%	1.64 +8%	1.36 -17%	1.07 -21%	0.65 -39%	0.68 +5%	1.17 +72%	1.55 +32%	2.02 +30%	1.92 -5%	1.7 -11%	1.72 +1%	1.64 -5%	1.75 +7%	1.3 -26%	0.83 -36%	0.9 +8%	0.77 -14%	1.22 +58%	1.41 +16%	1.39 -1%	1.3 -6%	1.08 -17%	0.92 -15%	1.02 +11%	1.15 +13%	0.89 -23%	0.8 -10%	0.71 -11%	0.75 +6%	0.99 +32%	1.08 +9%	1.17 +8%	1.05 -10%	1.14 +9%	1.1 -4%	1.07 -3%	1.24 +16%	1.17 -6%	1.16 -1%	0.97 -16%	0.96 -1%	0.85 -11%	0.9 +6%	1.06 +18%	1.17 +10%	1.41 +21%	1.22 -13%	0.19 -84%	-0.56 N/A	-0.85 -52%	-1.15 -35%	-0.86 +25%	-0.54 +37%	-0.4 +26%	0.16 N/A	0.31 +94%	0.81 +161%	1.1 +36%	1.05 -5%	1.25 +19%	1.54 +23%	1.37 -11%	1.26 -8%	1.4 +11%	0.84 -40%	0.78 -7%	0.7 -10%	0.21 -70%	0.03 -86%	0 N/A

Income Statement Balance Sheet Cash Flow Statement

Dan Hotels Ltd
TASE:DANH

Income Statement

Earnings Waterfall
Dan Hotels Ltd

Income Statement
Dan Hotels Ltd

See Also

Company

Help

Tools

Stocks

Dan Hotels Ltd TASE:DANH

Income Statement

Earnings Waterfall Dan Hotels Ltd

Income Statement Dan Hotels Ltd

See Also

Company

Help

Tools

Stocks

Dan Hotels Ltd
TASE:DANH

Earnings Waterfall
Dan Hotels Ltd

Income Statement
Dan Hotels Ltd