Watchlist Manager

Watchlist

Price: 21 160 ILS 1.1% Market Closed

Market Cap: ₪3.3B

D	Dor Alon Energy in Israel 1988 Ltd TASE:DRAL	IL
E	Ensurge Micropower ASA OSE:ENSU	NO
V	Vesuvius PLC SWB:V4S	UK
	Sigma Additive Solutions Inc NASDAQ:NTRP	US
	Invert Graphite Ltd ASX:IVG	AU
	Edreams Odigeo SA F:K0I	ES

Income Statement

Currency: ILS

	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	88	0	0	0	66	0	0	0	55	0	0	0	47	0	0	0	41	0	0	0	42	0	0	0	95	0	0	0	94	0	0	0	0	0	0	0	125	0	0	0	173	0	0	0	162	0	0	0
Revenue	4 836 N/A	5 091 +5%	5 345 +5%	5 671 +6%	5 338 -6%	4 792 -10%	4 303 -10%	3 707 -14%	3 704 0%	3 912 +6%	4 072 +4%	4 189 +3%	4 330 +3%	4 593 +6%	4 851 +6%	5 178 +7%	5 338 +3%	5 478 +3%	5 681 +4%	5 716 +1%	5 976 +5%	5 763 -4%	5 501 -5%	5 334 -3%	5 180 -3%	5 037 -3%	5 018 0%	5 003 0%	4 908 -2%	4 681 -5%	4 511 -4%	4 254 -6%	4 012 -6%	3 826 -5%	3 647 -5%	3 581 -2%	3 532 -1%	3 658 +4%	3 646 0%	3 617 -1%	3 689 +2%	3 727 +1%	3 915 +5%	4 144 +6%	4 291 +4%	4 265 -1%	4 272 +0%	4 186 -2%	4 110 -2%	4 136 +1%	3 652 -12%	3 389 -7%	2 979 -12%	3 140 +5%	3 698 +18%	4 173 +13%	4 738 +14%	5 196 +10%	6 263 +21%	7 378 +18%	8 165 +11%	8 510 +4%	8 095 -5%	7 811 -4%	7 445 -5%	7 230 -3%	7 203 0%	6 898 -4%	6 760 -2%	6 671 -1%	6 387 -4%	6 297 -1%
Gross Profit
Cost of Revenue	(4 084)	(4 297)	(4 516)	(4 833)	(4 568)	(4 051)	(3 577)	(2 984)	(2 922)	(3 110)	(3 266)	(3 357)	(3 468)	(3 700)	(3 951)	(4 275)	(4 462)	(4 637)	(4 850)	(4 897)	(5 093)	(4 960)	(4 714)	(4 560)	(4 391)	(4 248)	(4 224)	(4 205)	(4 116)	(3 893)	(3 712)	(3 462)	(3 205)	(3 009)	(2 821)	(2 737)	(2 678)	(2 794)	(2 789)	(2 753)	(2 827)	(2 857)	(3 032)	(3 261)	(3 415)	(3 389)	(3 388)	(3 293)	(3 195)	(3 256)	(2 781)	(2 487)	(2 105)	(2 154)	(2 673)	(3 137)	(3 678)	(4 156)	(5 195)	(6 321)	(7 082)	(7 424)	(7 026)	(6 687)	(6 367)	(6 149)	(6 119)	(5 838)	(5 659)	(5 557)	(5 270)	(5 134)
Gross Profit	752 N/A	794 +5%	828 +4%	838 +1%	771 -8%	741 -4%	726 -2%	723 0%	782 +8%	801 +2%	806 +1%	832 +3%	862 +4%	893 +4%	900 +1%	903 +0%	876 -3%	842 -4%	832 -1%	819 -2%	884 +8%	803 -9%	787 -2%	775 -2%	789 +2%	789 +0%	794 +1%	798 +1%	792 -1%	788 0%	799 +1%	793 -1%	807 +2%	818 +1%	825 +1%	843 +2%	854 +1%	863 +1%	857 -1%	864 +1%	862 0%	870 +1%	883 +2%	883 0%	876 -1%	876 0%	884 +1%	893 +1%	916 +3%	880 -4%	871 -1%	902 +4%	874 -3%	986 +13%	1 025 +4%	1 036 +1%	1 060 +2%	1 040 -2%	1 069 +3%	1 057 -1%	1 083 +2%	1 086 +0%	1 069 -2%	1 124 +5%	1 078 -4%	1 082 +0%	1 084 +0%	1 059 -2%	1 101 +4%	1 114 +1%	1 118 +0%	1 163 +4%
Operating Income
Operating Expenses	(524)	(537)	(550)	(560)	(562)	(564)	(569)	(582)	(597)	(611)	(628)	(652)	(679)	(697)	(705)	(704)	(702)	(690)	(680)	(673)	(719)	(649)	(651)	(650)	(654)	(661)	(662)	(661)	(663)	(665)	(674)	(679)	(686)	(708)	(700)	(704)	(710)	(725)	(735)	(748)	(749)	(746)	(741)	(738)	(750)	(750)	(760)	(761)	(768)	(769)	(752)	(767)	(768)	(796)	(840)	(859)	(869)	(879)	(878)	(909)	(939)	(952)	(969)	(967)	(942)	(936)	(921)	(918)	(936)	(942)	(958)	(989)
Selling, General & Administrative	(524)	(537)	(550)	(560)	(562)	(564)	(568)	(582)	(511)	(611)	(628)	(652)	(583)	(697)	(705)	(704)	(606)	(690)	(680)	(673)	(622)	(649)	(651)	(650)	(563)	(664)	(665)	(669)	(580)	(673)	(682)	(682)	(590)	(693)	(697)	(704)	(617)	(722)	(730)	(742)	(643)	(754)	(756)	(754)	(648)	(756)	(762)	(765)	(530)	(769)	(752)	(764)	(510)	(792)	(828)	(847)	(860)	(873)	(886)	(900)	(638)	(936)	(946)	(960)	(642)	(937)	(927)	(925)	(629)	(938)	(951)	(982)
Depreciation & Amortization	0	0	0	0	0	0	0	0	(86)	0	0	0	(96)	0	0	0	(96)	0	0	0	(97)	0	0	0	(88)	0	0	0	(91)	0	0	0	(94)	0	0	0	(95)	0	0	0	(101)	0	0	0	(100)	0	0	0	(239)	0	0	0	(249)	0	0	0	0	0	0	0	(279)	0	0	0	(293)	0	0	0	(298)	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)	(3)	3	3	8	7	8	8	4	(2)	(15)	(4)	1	2	(3)	(5)	(6)	(5)	8	14	16	(2)	6	2	4	1	(1)	(1)	(3)	(9)	(4)	(12)	(12)	(9)	(6)	8	(9)	(21)	(16)	(23)	(7)	(7)	2	5	6	(9)	(4)	(7)	(7)
Operating Income	228 N/A	256 +12%	278 +9%	278 0%	209 -25%	177 -15%	158 -11%	141 -11%	186 +32%	190 +2%	179 -6%	180 +1%	183 +2%	196 +7%	196 0%	199 +2%	174 -13%	152 -12%	152 0%	146 -4%	165 +13%	153 -7%	137 -11%	125 -9%	135 +8%	128 -5%	132 +4%	137 +4%	128 -7%	123 -4%	124 +1%	114 -8%	121 +6%	110 -9%	125 +14%	140 +12%	143 +3%	138 -3%	122 -11%	116 -5%	112 -3%	124 +10%	142 +15%	145 +2%	127 -12%	126 -1%	124 -1%	132 +7%	148 +12%	111 -25%	118 +6%	135 +14%	105 -22%	190 +81%	185 -3%	177 -4%	191 +8%	161 -16%	191 +18%	148 -22%	144 -3%	135 -6%	99 -26%	157 +58%	136 -14%	146 +8%	163 +11%	141 -13%	165 +17%	172 +4%	159 -7%	174 +9%
Pre-Tax Income
Interest Income Expense	0	(164)	(192)	(181)	0	(131)	(100)	(87)	8	(112)	(113)	(95)	29	(100)	(87)	(111)	13	(108)	(135)	(117)	(20)	(106)	(84)	(71)	(82)	(71)	(63)	(74)	(47)	(75)	(73)	(61)	(21)	(53)	(52)	(49)	(36)	(36)	(32)	(20)	2	71	72	68	45	(33)	41	19	42	12	(36)	(31)	(16)	(14)	(30)	(22)	66	86	3	(17)	(33)	(170)	(109)	(79)	(76)	(67)	(97)	(97)	2	(27)	123	108
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	(12)	(17)	(19)	0	0	0	(8)	0	0	0	12	0	0	0	6	0	0	0	1	0	0	0	(2)	0	0	0	0	0	0	0	(2)	0	0	0	1	0	0	0	(2)	0	0	0
Total Other Income	(158)	(3)	(3)	1	(158)	(0)	(1)	(0)	(116)	(3)	(1)	(2)	(123)	(3)	(4)	(4)	(125)	(0)	(0)	(0)	(102)	0	0	0	5	(0)	(0)	(0)	(30)	(0)	0	0	(27)	(1)	(1)	(1)	(6)	0	0	0	(5)	0	0	0	(5)	0	0	0	(4)	0	0	0	(15)	0	0	0	0	18	18	18	(61)	0	0	0	(17)	0	0	0	(30)	0	0	0
Pre-Tax Income	70 N/A	89 +28%	83 -7%	98 +18%	51 -49%	45 -10%	57 +26%	53 -6%	78 +45%	75 -3%	65 -14%	83 +29%	89 +7%	94 +5%	105 +12%	84 -20%	62 -26%	44 -29%	17 -62%	29 +70%	43 +50%	47 +9%	53 +13%	53 +1%	58 +8%	57 -1%	70 +22%	63 -9%	52 -19%	48 -8%	39 -17%	36 -8%	53 +44%	57 +9%	73 +27%	90 +24%	94 +4%	102 +9%	90 -12%	96 +7%	121 +26%	194 +60%	214 +10%	212 -1%	173 -19%	93 -46%	165 +78%	151 -8%	187 +23%	123 -34%	82 -34%	104 +27%	72 -31%	176 +144%	155 -12%	155 +0%	257 +66%	265 +3%	211 -20%	149 -30%	47 -69%	(35) N/A	(10) +72%	78 N/A	44 -44%	79 +82%	66 -17%	44 -33%	135 +208%	145 +7%	283 +95%	282 0%
Net Income
Tax Provision	(28)	(33)	(30)	(34)	(16)	(15)	(18)	(14)	(20)	(18)	(15)	(21)	(22)	(24)	(27)	(11)	(2)	4	11	(2)	(10)	(10)	(11)	(9)	(12)	(13)	(16)	(14)	(8)	(6)	(7)	(14)	(18)	(19)	(21)	(19)	(20)	(22)	(17)	(14)	(21)	(38)	(42)	(45)	(35)	(17)	(35)	(33)	(39)	(21)	(12)	(14)	(11)	(37)	(31)	(32)	(51)	(52)	(38)	(24)	(3)	14	6	(14)	(2)	(9)	(5)	3	(18)	(20)	(52)	(54)
Income from Continuing Operations	42	57	53	65	34	31	39	39	58	57	50	62	67	70	79	73	60	48	28	26	33	37	42	44	46	44	54	49	44	42	32	23	35	38	52	72	74	80	74	82	101	157	172	167	137	75	130	118	148	102	70	90	61	139	124	123	206	213	174	125	44	(22)	(4)	64	42	71	61	47	118	125	231	227
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)	(2)	(2)	(3)	(3)	(2)	(0)	0	1	1	(1)	(1)	1	2	3	3	1	1	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	0	1
Equity Earnings Affiliates	(6)	(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	0	0	0	0	0	0
Net Income (Common)	36 N/A	56 +56%	52 -7%	65 +23%	35 -47%	31 -10%	39 +26%	39 +1%	58 +46%	83 +43%	76 -8%	88 +16%	93 +6%	70 -24%	79 +13%	73 -7%	60 -18%	48 -20%	28 -42%	26 -6%	33 +24%	37 +13%	42 +14%	44 +6%	46 +4%	44 -3%	54 +20%	48 -11%	41 -13%	39 -7%	29 -24%	21 -29%	35 +69%	38 +10%	53 +37%	72 +37%	73 +2%	80 +9%	74 -7%	84 +13%	104 +24%	160 +54%	173 +9%	168 -3%	137 -18%	75 -45%	130 +73%	119 -9%	148 +25%	103 -31%	70 -31%	91 +29%	65 -28%	139 +114%	123 -12%	124 +1%	209 +69%	218 +5%	182 -17%	138 -24%	27 -81%	(16) N/A	(1) +97%	61 N/A	66 +9%	71 +6%	61 -13%	47 -22%	128 +170%	135 +6%	241 +78%	238 -1%
EPS (Diluted)	2.67 N/A	4.19 +57%	3.9 -7%	4.81 +23%	2.57 -47%	2.3 -11%	2.91 +27%	2.94 +1%	4.3 +46%	5.94 +38%	5.36 -10%	6.2 +16%	6.56 +6%	4.86 -26%	5.48 +13%	5.09 -7%	4.18 -18%	3.34 -20%	1.91 -43%	1.84 -4%	2.26 +23%	2.55 +13%	2.91 +14%	3.07 +5%	3.2 +4%	3.09 -3%	3.72 +20%	3.31 -11%	2.86 -14%	2.68 -6%	1.96 -27%	1.31 -33%	2.28 +74%	2.41 +6%	3.33 +38%	4.56 +37%	4.62 +1%	5.04 +9%	4.68 -7%	5.27 +13%	6.52 +24%	10.05 +54%	10.91 +9%	10.57 -3%	8.65 -18%	4.75 -45%	8.2 +73%	7.47 -9%	9.34 +25%	6.46 -31%	4.42 -32%	5.69 +29%	4.09 -28%	8.78 +115%	7.75 -12%	7.81 +1%	13.18 +69%	14.1 +7%	12.01 -15%	8.78 -27%	1.67 -81%	-1.01 N/A	-0.03 +97%	3.86 N/A	4.19 +9%	4.43 +6%	3.91 -12%	2.99 -24%	8.07 +170%	8.54 +6%	15.24 +78%	15.04 -1%

Income Statement Balance Sheet Cash Flow Statement

Dor Alon Energy in Israel 1988 Ltd
TASE:DRAL

Income Statement

Earnings Waterfall
Dor Alon Energy in Israel 1988 Ltd

Income Statement
Dor Alon Energy in Israel 1988 Ltd

See Also

Company

Help

Tools

Stocks

Dor Alon Energy in Israel 1988 Ltd TASE:DRAL

Income Statement

Earnings Waterfall Dor Alon Energy in Israel 1988 Ltd

Income Statement Dor Alon Energy in Israel 1988 Ltd

See Also

Company

Help

Tools

Stocks

Dor Alon Energy in Israel 1988 Ltd
TASE:DRAL

Earnings Waterfall
Dor Alon Energy in Israel 1988 Ltd

Income Statement
Dor Alon Energy in Israel 1988 Ltd