Cellcom Israel Ltd.
CELJF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $4,444 | $4,398 | $4,300 | $4,100 |
| % Growth | 1% | 2.3% | 4.9% | – |
| Cost of Goods Sold | $3,034 | $3,059 | $3,034 | $2,963 |
| Gross Profit | $1,410 | $1,339 | $1,266 | $1,137 |
| % Margin | 31.7% | 30.4% | 29.4% | 27.7% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $66 | $57 | $36 | $34 |
| SG&A Expenses | $314 | $291 | $528 | $503 |
| Sales & Mktg Exp. | $248 | $234 | $492 | $469 |
| Other Operating Expenses | $722 | $715 | $391 | $437 |
| Operating Expenses | $1,036 | $1,006 | $919 | $940 |
| Operating Income | $374 | $333 | $358 | $209 |
| % Margin | 8.4% | 7.6% | 8.3% | 5.1% |
| Other Income/Exp. Net | -$141 | -$143 | -$156 | -$170 |
| Pre-Tax Income | $233 | $190 | $202 | $39 |
| Tax Expense | $60 | $56 | $45 | $12 |
| Net Income | $173 | $134 | $157 | $27 |
| % Margin | 3.9% | 3% | 3.7% | 0.7% |
| EPS | 1.04 | 0.81 | 0.96 | 0.17 |
| % Growth | 28.4% | -15.6% | 464.7% | – |
| EPS Diluted | 1.04 | 0.81 | 0.95 | 0.16 |
| Weighted Avg Shares Out | 166 | 165 | 164 | 163 |
| Weighted Avg Shares Out Dil | 166 | 165 | 166 | 164 |
| Supplemental Information | – | – | – | – |
| Interest Income | $35 | $16 | $12 | $12 |
| Interest Expense | $131 | $147 | $165 | $162 |
| Depreciation & Amortization | $944 | $878 | $830 | $896 |
| EBITDA | $1,308 | $1,215 | $1,197 | $1,100 |
| % Margin | 29.4% | 27.6% | 27.8% | 26.8% |