G. Willi-Food International Ltd.
NASDAQ:WILC · NASDAQ Capital Market
-$0.86 today
Vol 0.00M · Avg 0.00M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:WILC · Revenue to Net Income
Key Ratios
Analysis
$618.9M of revenue converted into $90.5M of net income for the selected period. Gross margin is 28.8% and net margin is 14.6%, showing how much revenue survives after costs and taxes. EPS is $6.42, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $561.4M -2.5% | $575.8M +6.0% | $543.3M +9.0% | $498.3M +9.7% | $454.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $404.9M -2.3% | $414.5M -1.9% | $422.7M +19.0% | $355.2M +12.4% | $315.9M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $156.5M -3.0% | $161.3M +33.8% | $120.6M -15.7% | $143.1M +3.5% | $138.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 27.9% -0.2pp | 28.0% +5.8pp | 22.2% -6.5pp | 28.7% -1.7pp | 30.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $88.1M -1.4% | $89.4M -10.9% | $100.3M +8.4% | $92.5M +9.9% | $84.2M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $88.1M -17.2% | $106.5M +6.2% | $100.2M +2.3% | $98.0M +10.2% | $88.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $7.3M +0.5% | $7.3M +60.6% | $4.5M -30.1% | $6.5M +5.0% | $6.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $115.3M +13.1% | $101.9M +125.2% | $45.3M -25.3% | $60.6M -5.5% | $64.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 20.5% +2.8pp | 17.7% +9.4pp | 8.3% -3.8pp | 12.2% -2.0pp | 14.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $68.3M +24.5% | $54.9M +169.7% | $20.4M -54.9% | $45.1M -8.6% | $49.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 12.2% +2.6pp | 9.5% +5.8pp | 3.7% -5.3pp | 9.0% -1.8pp | 10.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $6.9M -15.3% | $8.1M -8.4% | $8.9M +62.1% | $5.5M +27.9% | $4.3M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $790.7K -59.1% | $1.9M +27.1% | $1.5M +1026.7% | $135.0K +46.7% | $92.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $38.8M +2.7% | $37.8M +100.7% | $18.8M +112.2% | $8.9M +4.9% | $8.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $107.2M +15.7% | $92.7M +136.5% | $39.2M -27.4% | $54.0M -6.7% | $57.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 19.1% +3.0pp | 16.1% +8.9pp | 7.2% -3.6pp | 10.8% -1.9pp | 12.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $24.0M +7.5% | $22.4M +196.8% | $7.5M -39.3% | $12.4M -2.4% | $12.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $83.1M +18.2% | $70.3M +122.1% | $31.7M -23.8% | $41.6M -7.8% | $45.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 14.8% +2.6pp | 12.2% +6.4pp | 5.8% -2.5pp | 8.3% -1.6pp | 9.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $6 +18.1% | $5 +122.4% | $2 -24.0% | $3 -7.7% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $6 +17.6% | $5 +122.4% | $2 -24.0% | $3 -7.7% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $13.9M +0.3% | $13.9M -0.0% | $13.9M +0.0% | $13.9M +0.0% | $13.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $13.9M +0.3% | $13.9M +0.0% | $13.9M +0.0% | $13.9M +0.0% | $13.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Nature's Sunshine Products, Inc.
NASDAQ:NATR
$353.98M
CHS Inc.
NASDAQ:CHSCL
$312.69M
Alico, Inc.
NASDAQ:ALCO
$299.77M
Forafric Global PLC
NASDAQ:AFRI
$274.49M
Limoneira Company
NASDAQ:LMNR
$235.53M
BRC Inc.
NYSE:BRCC
$150.35M
Solesence, Inc. Common Stock
NASDAQ:SLSN
$91.12M
Above Food Ingredients Inc. Common Stock
ABVE
$5.11M
Top Wealth Group Holding Limited Ordinary Shares
TWG
$1.79M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WILC generate?
G. Willi-Food International Ltd. (WILC) reported $561.39M of revenue in fiscal 2025.
Is WILC profitable?
G. Willi-Food International Ltd. (WILC) reported $83.14M of net income, with a net margin of 14.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.