Solrom Holdings Ltd
TASE:SLRM
Income Statement
Earnings Waterfall
Solrom Holdings Ltd
Income Statement
Solrom Holdings Ltd
| Mar-2021 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
77
+51 221%
|
103
+34%
|
130
+26%
|
154
+19%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(62)
|
(75)
|
(89)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
27
N/A
|
42
+53%
|
55
+33%
|
66
+19%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(4)
|
(5)
|
(8)
|
(13)
|
(15)
|
(16)
|
(13)
|
(10)
|
(9)
|
(20)
|
(20)
|
(25)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(7)
|
(14)
|
(14)
|
(18)
|
|
| Research & Development |
(3)
|
(4)
|
(6)
|
(9)
|
(10)
|
(11)
|
(9)
|
(2)
|
(1)
|
(5)
|
(5)
|
(7)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(4)
N/A
|
(5)
-25%
|
(8)
-61%
|
(13)
-58%
|
(15)
-15%
|
(16)
-3%
|
(13)
+17%
|
(10)
+26%
|
18
N/A
|
22
+21%
|
35
+61%
|
41
+16%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
(0)
|
(3)
|
(5)
|
(5)
|
(7)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(4)
N/A
|
(6)
-32%
|
(9)
-55%
|
(13)
-52%
|
(16)
-18%
|
(15)
+5%
|
(12)
+22%
|
(10)
+16%
|
13
N/A
|
17
+34%
|
30
+72%
|
34
+15%
|
|
| Net Income | |||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(7)
|
(8)
|
|
| Income from Continuing Operations |
(4)
|
(6)
|
(9)
|
(13)
|
(16)
|
(15)
|
(12)
|
(10)
|
10
|
12
|
23
|
26
|
|
| Net Income (Common) |
(4)
N/A
|
(4)
-4%
|
(9)
-97%
|
(13)
-52%
|
(16)
-18%
|
(15)
+5%
|
(12)
+22%
|
(10)
+16%
|
10
N/A
|
12
+23%
|
23
+88%
|
26
+14%
|
|
| EPS (Diluted) |
-1.18
N/A
|
-0.54
+54%
|
-1.48
-174%
|
-1.61
-9%
|
-1.91
-19%
|
-1.81
+5%
|
-1.4
+23%
|
-1.15
+18%
|
0.35
N/A
|
0.35
N/A
|
0.65
+86%
|
0.72
+11%
|
|