More Provident Funds and Pension Ltd
TASE:MPP
Income Statement
Earnings Waterfall
More Provident Funds and Pension Ltd
Income Statement
More Provident Funds and Pension Ltd
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
| Revenue |
51
N/A
|
78
+53%
|
135
+73%
|
172
+27%
|
205
+19%
|
243
+19%
|
276
+13%
|
321
+16%
|
445
+39%
|
251
-44%
|
370
+48%
|
511
+38%
|
526
+3%
|
551
+5%
|
582
+6%
|
612
+5%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(58)
|
(82)
|
(135)
|
(166)
|
(198)
|
(230)
|
(261)
|
(294)
|
(378)
|
(204)
|
(311)
|
(423)
|
(443)
|
(459)
|
(477)
|
(504)
|
|
| Selling, General & Administrative |
(58)
|
(82)
|
(134)
|
(166)
|
(198)
|
(230)
|
(257)
|
(294)
|
(371)
|
(204)
|
(311)
|
(423)
|
(435)
|
(459)
|
(477)
|
(504)
|
|
| Depreciation & Amortization |
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
(6)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
| Operating Income |
(7)
N/A
|
(3)
+54%
|
0
N/A
|
6
+1 042%
|
7
+18%
|
13
+101%
|
15
+12%
|
27
+83%
|
68
+152%
|
47
-31%
|
59
+27%
|
88
+48%
|
83
-5%
|
91
+10%
|
105
+15%
|
108
+3%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(4)
|
(8)
|
(4)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Total Other Income |
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(8)
N/A
|
(5)
+43%
|
(1)
+74%
|
4
N/A
|
5
+38%
|
12
+130%
|
12
-1%
|
23
+85%
|
59
+162%
|
42
-29%
|
53
+25%
|
79
+50%
|
75
-6%
|
83
+11%
|
97
+16%
|
100
+4%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
2
|
1
|
0
|
(1)
|
(2)
|
(4)
|
(4)
|
(8)
|
(20)
|
(15)
|
(17)
|
(26)
|
(25)
|
(28)
|
(33)
|
(36)
|
|
| Income from Continuing Operations |
(6)
|
(3)
|
(1)
|
3
|
3
|
8
|
8
|
15
|
39
|
27
|
35
|
54
|
50
|
55
|
64
|
64
|
|
| Net Income (Common) |
(6)
N/A
|
(3)
+42%
|
(1)
+65%
|
3
N/A
|
3
+25%
|
8
+146%
|
8
-2%
|
15
+90%
|
39
+169%
|
27
-31%
|
35
+30%
|
54
+51%
|
50
-7%
|
55
+11%
|
64
+15%
|
64
+1%
|
|
| EPS (Diluted) |
-0.04
N/A
|
-0.03
+25%
|
-0.01
+67%
|
0.02
N/A
|
0.03
+50%
|
0.06
+100%
|
0.06
N/A
|
0.11
+83%
|
0.31
+182%
|
0.21
-32%
|
0.28
+33%
|
0.42
+50%
|
0.39
-7%
|
0.42
+8%
|
0.49
+17%
|
0.49
N/A
|
|