S

Synel MLL Payway Ltd
TASE:SNEL

Watchlist Manager
Synel MLL Payway Ltd
TASE:SNEL
Watchlist
Price: 1 450 ILS 1.12% Market Closed
Market Cap: 81.4m ILS
Have any thoughts about
Synel MLL Payway Ltd?
Write Note

Income Statement

Earnings Waterfall
Synel MLL Payway Ltd

Revenue
95.3m ILS
Cost of Revenue
-43.6m ILS
Gross Profit
51.7m ILS
Operating Expenses
-34.3m ILS
Operating Income
17.5m ILS
Other Expenses
-5.6m ILS
Net Income
11.9m ILS

Income Statement
Synel MLL Payway Ltd

Rotate your device to view
Income Statement
Currency: ILS
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
Revenue
Revenue
129
N/A
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%
96
-2%
95
-1%
Gross Profit
Cost of Revenue
(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)
(44)
(44)
Gross Profit
62
N/A
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%
52
-3%
52
-1%
Operating Income
Operating Expenses
(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)
(34)
(34)
Selling, General & Administrative
(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)
(23)
(23)
Research & Development
(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)
(12)
(11)
Depreciation & Amortization
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)
0
0
Other Operating Expenses
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)
(0)
0
Operating Income
22
N/A
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%
18
-12%
17
-2%
Pre-Tax Income
Interest Income Expense
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)
(2)
(2)
Total Other Income
(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)
0
0
Pre-Tax Income
23
N/A
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%
15
-14%
16
+1%
Net Income
Tax Provision
(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)
(4)
(4)
Income from Continuing Operations
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
11
12
Income to Minority Interest
(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
0
0
Net Income (Common)
10
N/A
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%
11
-19%
12
+5%
EPS (Diluted)
1.83
N/A
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%
2
-19%
2.09
+4%

See Also

Discover More