Synel MLL Payway Ltd
TASE:SNEL
Income Statement
Earnings Waterfall
Synel MLL Payway Ltd
Revenue
|
98.5m
ILS
|
Cost of Revenue
|
-44.8m
ILS
|
Gross Profit
|
53.7m
ILS
|
Operating Expenses
|
-33.6m
ILS
|
Operating Income
|
20.1m
ILS
|
Other Expenses
|
-6.2m
ILS
|
Net Income
|
13.9m
ILS
|
Income Statement
Synel MLL Payway Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
132
N/A
|
132
0%
|
129
-2%
|
128
-1%
|
127
-1%
|
133
+4%
|
137
+4%
|
143
+4%
|
145
+2%
|
143
-2%
|
143
0%
|
142
-1%
|
143
+1%
|
145
+2%
|
148
+2%
|
150
+2%
|
152
+1%
|
151
0%
|
152
+1%
|
157
+3%
|
160
+2%
|
163
+2%
|
164
+0%
|
159
-3%
|
155
-3%
|
154
-1%
|
149
-3%
|
147
-1%
|
92
-37%
|
147
+60%
|
151
+2%
|
137
-9%
|
93
-32%
|
124
+32%
|
129
+4%
|
127
-1%
|
89
-30%
|
113
+27%
|
93
-18%
|
97
+5%
|
99
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(70)
|
(69)
|
(67)
|
(66)
|
(63)
|
(66)
|
(69)
|
(71)
|
(73)
|
(71)
|
(70)
|
(70)
|
(70)
|
(70)
|
(71)
|
(71)
|
(72)
|
(72)
|
(71)
|
(73)
|
(74)
|
(75)
|
(75)
|
(72)
|
(68)
|
(68)
|
(66)
|
(63)
|
(52)
|
(62)
|
(63)
|
(60)
|
(50)
|
(54)
|
(60)
|
(59)
|
(48)
|
(60)
|
(50)
|
(50)
|
(45)
|
|
Gross Profit |
62
N/A
|
63
+1%
|
62
-1%
|
62
+0%
|
64
+3%
|
66
+4%
|
69
+4%
|
72
+5%
|
72
0%
|
72
0%
|
73
+1%
|
71
-2%
|
73
+2%
|
75
+3%
|
76
+2%
|
79
+4%
|
80
+1%
|
80
0%
|
82
+2%
|
84
+3%
|
86
+2%
|
88
+3%
|
89
+1%
|
87
-2%
|
87
-1%
|
86
-1%
|
83
-3%
|
84
+1%
|
40
-53%
|
85
+112%
|
88
+4%
|
77
-13%
|
43
-44%
|
70
+61%
|
69
-2%
|
68
-1%
|
42
-39%
|
53
+28%
|
43
-20%
|
47
+11%
|
54
+14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(40)
|
(40)
|
(40)
|
(40)
|
(41)
|
(41)
|
(42)
|
(41)
|
(41)
|
(42)
|
(41)
|
(40)
|
(39)
|
(39)
|
(39)
|
(40)
|
(41)
|
(41)
|
(41)
|
(41)
|
(42)
|
(43)
|
(44)
|
(44)
|
(43)
|
(41)
|
(39)
|
(37)
|
(31)
|
(37)
|
(37)
|
(32)
|
(31)
|
(35)
|
(38)
|
(38)
|
(32)
|
(40)
|
(32)
|
(32)
|
(34)
|
|
Selling, General & Administrative |
(32)
|
(32)
|
(32)
|
(32)
|
(31)
|
(32)
|
(34)
|
(33)
|
(32)
|
(34)
|
(33)
|
(33)
|
(30)
|
(32)
|
(31)
|
(32)
|
(30)
|
(32)
|
(31)
|
(31)
|
(30)
|
(34)
|
(34)
|
(34)
|
(30)
|
(32)
|
(30)
|
(28)
|
(21)
|
(27)
|
(28)
|
(27)
|
(22)
|
(25)
|
(29)
|
(29)
|
(19)
|
(27)
|
(22)
|
(21)
|
(21)
|
|
Research & Development |
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(10)
|
(9)
|
(12)
|
(13)
|
(10)
|
(12)
|
(9)
|
(10)
|
(11)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
|
Other Operating Expenses |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Operating Income |
22
N/A
|
23
+5%
|
22
-4%
|
22
0%
|
23
+4%
|
26
+12%
|
27
+5%
|
31
+14%
|
31
+0%
|
30
-2%
|
32
+4%
|
31
-3%
|
34
+9%
|
35
+6%
|
37
+4%
|
39
+5%
|
38
-1%
|
39
+0%
|
41
+6%
|
43
+5%
|
43
+1%
|
44
+3%
|
45
+1%
|
43
-3%
|
44
+1%
|
45
+2%
|
45
-1%
|
47
+6%
|
9
-82%
|
48
+461%
|
51
+6%
|
46
-11%
|
12
-74%
|
35
+197%
|
31
-13%
|
30
-2%
|
10
-68%
|
13
+36%
|
10
-21%
|
15
+48%
|
20
+32%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
1
|
1
|
0
|
20
|
21
|
16
|
16
|
12
|
11
|
19
|
23
|
8
|
8
|
(1)
|
(5)
|
5
|
4
|
11
|
29
|
46
|
44
|
41
|
21
|
3
|
1
|
1
|
1
|
(0)
|
(7)
|
(5)
|
(7)
|
(1)
|
(4)
|
(7)
|
(5)
|
(0)
|
(2)
|
(1)
|
(3)
|
(1)
|
|
Total Other Income |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
1
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
|
Pre-Tax Income |
22
N/A
|
24
+9%
|
23
-4%
|
23
-2%
|
43
+92%
|
47
+7%
|
43
-8%
|
47
+9%
|
43
-9%
|
41
-4%
|
51
+24%
|
54
+6%
|
42
-22%
|
44
+4%
|
36
-18%
|
34
-4%
|
43
+26%
|
42
-2%
|
51
+22%
|
71
+39%
|
89
+24%
|
89
+0%
|
86
-4%
|
65
-24%
|
46
-30%
|
45
0%
|
45
0%
|
48
+6%
|
6
-87%
|
42
+545%
|
46
+11%
|
39
-16%
|
11
-72%
|
31
+190%
|
23
-24%
|
25
+7%
|
8
-68%
|
11
+35%
|
9
-18%
|
12
+30%
|
18
+57%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(10)
|
(10)
|
(5)
|
(11)
|
(11)
|
(11)
|
(12)
|
(10)
|
(6)
|
(8)
|
(7)
|
(0)
|
(3)
|
(2)
|
(4)
|
(11)
|
(12)
|
(13)
|
(17)
|
(21)
|
(20)
|
(19)
|
(14)
|
(10)
|
(10)
|
(11)
|
(11)
|
1
|
(6)
|
(7)
|
(6)
|
(3)
|
(7)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
Income from Continuing Operations |
13
|
14
|
13
|
18
|
32
|
35
|
32
|
35
|
33
|
35
|
43
|
46
|
42
|
41
|
33
|
30
|
32
|
30
|
38
|
55
|
68
|
69
|
67
|
50
|
36
|
36
|
35
|
37
|
7
|
36
|
39
|
33
|
8
|
24
|
18
|
20
|
6
|
9
|
7
|
9
|
14
|
|
Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(8)
|
(8)
|
(9)
|
(13)
|
(17)
|
(17)
|
(16)
|
(13)
|
(9)
|
(9)
|
(9)
|
(8)
|
0
|
(7)
|
(7)
|
(6)
|
0
|
(4)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
10
N/A
|
11
+10%
|
10
-10%
|
15
+43%
|
27
+81%
|
29
+9%
|
27
-9%
|
29
+8%
|
27
-6%
|
28
+4%
|
35
+24%
|
38
+8%
|
34
-10%
|
33
-3%
|
26
-19%
|
24
-11%
|
24
+1%
|
22
-7%
|
29
+29%
|
42
+45%
|
52
+24%
|
52
+1%
|
51
-3%
|
38
-26%
|
27
-28%
|
27
-1%
|
26
-3%
|
29
+9%
|
27
-7%
|
29
+8%
|
32
+10%
|
44
+37%
|
48
+9%
|
50
+5%
|
68
+34%
|
78
+15%
|
55
-30%
|
57
+4%
|
34
-40%
|
11
-67%
|
14
+22%
|
|
EPS (Diluted) |
1.83
N/A
|
2.02
+10%
|
1.83
-9%
|
2.63
+44%
|
4.74
+80%
|
5.18
+9%
|
4.71
-9%
|
5.1
+8%
|
4.81
-6%
|
5
+4%
|
6.12
+22%
|
6.66
+9%
|
2.01
-70%
|
5.81
+189%
|
4.68
-19%
|
4.18
-11%
|
1.42
-66%
|
3.92
+176%
|
5.06
+29%
|
7.36
+45%
|
3.05
-59%
|
9.25
+203%
|
8.97
-3%
|
6.66
-26%
|
1.6
-76%
|
4.74
+196%
|
4.62
-3%
|
4.79
+4%
|
1.57
-67%
|
5.1
+225%
|
1.88
-63%
|
2.57
+37%
|
2.81
+9%
|
2.96
+5%
|
3.98
+34%
|
4.57
+15%
|
9.65
+111%
|
10.07
+4%
|
6.06
-40%
|
2.02
-67%
|
2.46
+22%
|