Eltek Statements
EL
Eltek Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
10.466
100
8.83
84.4
1.636
15.6
0.047
0.4
1.184
11.3
1.231
11.8
0.405
3.9
0.489
4.7
—
0
0.894
8.5
0.143
1.4
0.751
7.2
0.111
6.764
11.783
100
8.531
72.4
3.252
27.6
0.015
0.1
1.516
12.9
1.531
13
1.721
14.6
0.35
3
—
0
2.071
17.6
0.332
2.8
1.739
14.8
0.268
6.491
12.321
100
8.865
72
3.456
28
0.049
0.4
1.405
11.4
1.454
11.8
2.002
16.2
-0.334
-2.7
—
0
1.668
13.5
0.337
2.7
1.331
10.8
0.22
6.045
11.861
100
8.182
69
3.679
31
0.012
0.1
1.357
11.4
1.369
11.5
2.31
19.5
0.279
2.4
—
0
2.589
21.8
0.442
3.7
2.147
18.1
0.359
5.987
11.04
100
8.09
73.3
2.95
26.7
0.02
0.2
1.54
13.9
1.56
14.1
1.39
12.6
0.19
1.7
—
0
1.58
14.3
0.27
2.4
1.31
11.9
0.22
5.94
11.47
100
8.46
73.8
3.02
26.3
0.01
0.09
1.42
12.4
1.42
12.4
1.59
13.9
0.29
2.5
—
0
1.88
16.4
0.31
2.7
1.56
13.6
0.27
5.85
10.48
100
8.27
78.9
2.21
21.1
0.02
0.2
1.35
12.9
1.36
13
0.85
8.1
0.1
1
—
0
0.95
9.1
0.14
1.3
0.81
7.7
0.14
5.85
10.33
100
7.91
76.6
2.42
23.4
0.03
0.3
1.26
12.2
1.29
12.5
1.13
10.9
0.06
0.6
—
0
1.18
11.4
0.18
1.7
1
9.7
0.17
5.85
9.09
100
7.41
81.5
1.68
18.5
0.03
0.3
1.31
14.4
1.33
14.6
0.35
3.9
0.61
6.7
—
0
0.96
10.6
0.2
2.2
0.75
8.3
0.13
5.85
9.76
100
7.79
79.8
1.96
20.1
0.02
0.2
1.29
13.2
1.31
13.4
0.65
6.7
0.12
1.2
—
0
0.77
7.9
0.14
1.4
0.63
6.5
0.11
5.84
9.52
100
7.53
79.1
1.99
20.9
0.02
0.2
1.16
12.2
1.19
12.5
0.81
8.5
-0.39
-4.1
—
0
0.42
4.4
-3.6
-37.8
4.02
42.2
0.69
5.86
7.97
100
6.56
82.3
1.41
17.7
0.05
0.6
1.23
15.4
1.27
15.9
0.14
1.8
-0.12
-1.5
0.04
0.5
0.06
0.8
0.01
0.1
0.05
0.6
0.01
5.84
9.13
100
6.74
73.8
2.39
26.2
0.01
0.1
1.33
14.6
1.35
14.8
1.05
11.5
-0.08
-0.9
—
0
0.96
10.5
0.04
0.4
0.93
10.2
0.16
5.87
7.21
100
6.06
84
1.14
15.8
—
0
1
13.9
1
13.9
0.14
1.9
0.1
1.4
—
0
0.24
3.3
0.02
0.3
0.23
3.2
0.04
5.84
9.5
100
7.29
76.7
2.21
23.3
—
0
1.24
13.1
1.24
13.1
0.97
10.2
-0.18
-1.9
-0.01
-0.1
0.79
8.3
0.02
0.2
0.77
8.1
0.16
4.86
9.26
100
7.43
80.2
1.82
19.7
—
0
1.18
12.7
1.19
12.9
0.64
6.9
-0.02
-0.2
-0.01
-0.1
0.61
6.6
0.01
0.1
0.6
6.5
0.14
4.38
8.79
100
6.89
78.4
1.9
21.6
—
0
1.1
12.5
1.09
12.4
0.81
9.2
-0.08
-0.9
—
0
0.73
8.3
0.02
0.2
0.7
8
0.16
4.38
9.16
100
7.35
80.2
1.8
19.7
—
0
1.19
13
1.2
13.1
0.61
6.7
-0.06
-0.7
—
0
0.56
6.1
0.02
0.2
0.54
5.9
0.12
4.38
8.58
100
7.12
83
1.46
17
0.02
0.2
1.06
12.4
1.08
12.6
0.38
4.4
-0.03
-0.3
0.05
0.6
0.4
4.7
0.03
0.3
0.37
4.3
0.08
4.38
9.28
100
7.52
81
1.76
19
—
0
1.19
12.8
1.19
12.8
0.57
6.1
-0.15
-1.6
—
0
0.42
4.5
0.03
0.3
0.39
4.2
0.09
4.38
8.2
100
6.94
84.6
1.26
15.4
—
0
1.25
15.2
1.25
15.2
0.01
0.1
-0.08
-1
0.87
10.6
0.8
9.8
0.01
0.1
0.79
9.6
0.19
4.15
8.74
100
7.2
82.4
1.54
17.6
—
0
1.11
12.7
1.1
12.6
0.43
4.9
-0.18
-2.06
0.01
0.1
0.26
3
0.01
0.1
0.24
2.7
0.12
2.03
7.83
100
7.22
92.2
0.6
7.7
—
0
1.02
13
1.02
13
-0.42
-5.4
-0.21
-2.7
—
0
-0.63
-8.05
0.01
0.1
-0.63
-8.05
-0.31
2.03
8.5
100
7.53
88.6
0.97
11.4
—
0
1.28
15.1
1.28
15.1
-0.31
-3.6
-0.13
-1.5
—
0
-0.44
-5.2
0.02
0.2
-0.46
-5.4
-0.23
2.03
8.67
100
8.09
93.3
0.58
6.7
—
0
1.3
15
1.3
15
-0.72
-8.3
-0.11
-1.3
—
0
-0.83
-9.6
0.02
0.2
-0.84
-9.7
-0.42
2.03
8.94
100
8.5
95.1
0.44
4.9
—
0
1.07
12
1.07
12
-0.63
-7.05
-0.03
-0.3
—
0
-0.65
-7.3
0.02
0.2
-0.67
-7.5
-0.33
2.03
9.09
100
8.35
91.9
0.74
8.1
—
0
1.31
14.4
1.31
14.4
-0.57
-6.3
-0.08
-0.9
—
0
-0.65
-7.2
0.02
0.2
-0.67
-7.4
-0.33
2.03
7.7
100
7.73
100.4
-0.03
-0.4
—
0
1.17
15.2
1.17
15.2
-1.2
-15.6
—
0
—
0
-1.2
-15.6
—
0
-1.21
-15.7
-0.59
2.03
7.49
100
7.36
98.3
0.13
1.7
0.02
0.3
1.14
15.2
1.15
15.4
-1.02
-13.6
-0.04
-0.5
—
0
-1.06
-14.2
0.03
0.4
-1.09
-14.6
-0.54
2.03
8.47
100
7.98
94.2
0.49
5.8
0.02
0.2
1.1
13
1.12
13.2
-0.63
-7.4
-0.18
-2.1
0.02
0.2
-0.79
-9.3
0.02
0.2
-0.81
-9.6
-0.4
2.03
8.11
100
8.57
105.7
-0.46
-5.7
0.02
0.2
1.13
13.9
1.15
14.2
-1.61
-19.9
-0.1
-1.2
-0.26
-3.2
-1.97
-24.3
1.08
13.3
-3.01
-37.1
-1.48
2.03
9.25
100
8.37
90.5
0.88
9.5
0.03
0.3
1.19
12.9
1.22
13.2
-0.34
-3.7
-0.11
-1.2
—
0
-0.45
-4.9
0.03
0.3
-0.45
-4.9
-0.22
2.03
9.9
100
8.44
85.3
1.46
14.7
0.03
0.3
1.19
12
1.22
12.3
0.24
2.4
-0.04
-0.4
—
0
0.21
2.1
0.03
0.3
0.21
2.1
0.11
2.03
9.8
100
8.86
90.4
0.94
9.6
0.03
0.3
1.2
12.2
1.23
12.6
-0.29
-3
-0.06
-0.6
—
0
-0.35
-3.6
0.02
0.2
-0.38
-3.9
-0.19
2.03
10.41
100
8.72
83.8
1.69
16.2
0.03
0.3
1.2
11.5
1.23
11.8
0.46
4.4
-0.12
-1.2
—
0
0.34
3.3
0.14
1.3
0.23
2.2
0.11
2.03
10.84
100
9.11
84
1.73
16
—
0
1.17
10.8
1.13
10.4
0.61
5.6
0.06
0.6
—
0
0.67
6.2
0.05
0.5
0.62
5.7
0.31
2.03
10.38
100
8.48
81.7
1.9
18.3
0.07
0.7
1.29
12.4
1.36
13.1
0.54
5.2
-0.09
-0.9
—
0
0.46
4.4
0.02
0.2
0.42
4
0.21
2.03
9.72
100
8.49
87.3
1.23
12.7
0.04
0.4
1.3
13.4
1.34
13.8
-0.11
-1.1
-0.12
-1.2
—
0
-0.23
-2.4
0.01
0.1
-0.23
-2.4
-0.12
2.03
12.68
100
10.91
86
1.77
14
—
0
1.96
15.5
1.95
15.4
-0.19
-1.5
-0.09
-0.7
—
0
-0.3
-2.4
-3.05
-24.05
2.77
21.8
1.55
1.79