Flying Spark Ltd
TASE:FLYS
Income Statement
Earnings Waterfall
Flying Spark Ltd
Income Statement
Flying Spark Ltd
| Dec-2021 | Jun-2022 | Dec-2023 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
-50%
|
0
+167%
|
0
-81%
|
0
+1 433%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
0
|
0
|
(0)
|
(0)
|
(5)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+86%
|
(5)
-103 300%
|
|
| Operating Income | ||||||
| Operating Expenses |
(7)
|
(10)
|
(11)
|
(7)
|
(13)
|
|
| Selling, General & Administrative |
(4)
|
(6)
|
(5)
|
(4)
|
(5)
|
|
| Research & Development |
(4)
|
(4)
|
(4)
|
(1)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
0
|
(2)
|
(2)
|
0
|
|
| Other Operating Expenses |
0
|
(0)
|
(0)
|
1
|
(7)
|
|
| Operating Income |
(7)
N/A
|
(10)
-38%
|
(11)
-10%
|
(7)
+40%
|
(18)
-172%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
(0)
|
(1)
|
0
|
(0)
|
(0)
|
|
| Total Other Income |
(1)
|
0
|
(0)
|
(1)
|
0
|
|
| Pre-Tax Income |
(8)
N/A
|
(11)
-33%
|
(11)
-4%
|
(7)
+35%
|
(18)
-148%
|
|
| Net Income | ||||||
| Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
|
| Income from Continuing Operations |
(8)
|
(11)
|
(11)
|
(7)
|
(19)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
2
|
3
|
|
| Net Income (Common) |
(8)
N/A
|
(11)
-33%
|
(11)
-4%
|
(5)
+53%
|
(16)
-190%
|
|
| EPS (Diluted) |
-1.68
N/A
|
-2.38
-42%
|
-1.15
+52%
|
-0.46
+60%
|
-1.31
-185%
|
|