Income Statement for MYSZ

	My Size, Inc. (MYSZ)
	Q2-CY2026	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014
Balance Sheet Date			2025-Dec-31	2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31											2021-Mar-31	2020-Dec-31	2020-Sep-30	2020-Jun-30	2020-Mar-31	2019-Dec-31	2019-Sep-30	2019-Jun-30	2019-Mar-31	2018-Dec-31	2018-Sep-30	2018-Jun-30	2018-Mar-31	2017-Dec-31	2017-Sep-30	2017-Jun-30	2017-Mar-31	2016-Dec-31	2016-Sep-30	2016-Jun-30	2016-Mar-31	2015-Dec-31	2015-Sep-30	2015-Jun-30
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023											Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018	Q3-FY2018	Q2-FY2018	Q1-FY2018	Q4-FY2017	Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015	Q2-FY2015
Total Revenue			3,305,000$	2,572,000$	2,006,000$	1,479,000$	1,455,000$	1,839,000$	1,979,000$	2,984,000$	2,830,000$	2,156,000$	1,290,000$	720,000$								27,000$	3,000$	88,000$	21,000$	30,000$	32,000$	6,000$	5,000$	20,000$
QoQ%			28.50%	28.22%	35.63%	1.65%	(20.88%)	(7.07%)	(33.68%)	5.44%	31.26%	67.13%	79.17%									800.00%	(96.59%)	319.05%	(30.00%)	(6.25%)	433.33%	20.00%	(75.00%)
YoY%			127.15%	39.86%	1.36%	(50.44%)	(48.59%)	(14.70%)	53.41%	314.44%												(10.00%)	(90.63%)	1,366.67%	320.00%	50.00%
Cost Of Revenue			2,858,000$	1,563,000$	882,000$	1,059,000$	1,103,000$	1,048,000$	995,000$	1,788,000$	1,567,000$	780,000$	771,000$	1,147,000$								0$	0$	1,000$	0$	1,000$	20,000$	0$	0$	1,000$
Gross Profit			447,000$	1,009,000$	1,124,000$	420,000$	352,000$	791,000$	984,000$	1,196,000$	1,263,000$	1,376,000$	519,000$	(427,000$)								27,000$	3,000$	87,000$	21,000$	29,000$	12,000$	6,000$	5,000$	19,000$
Gross Margin			13.53%	39.23%	56.03%	28.40%	24.19%	43.01%	49.72%	40.08%	44.63%	63.82%	40.23%	(59.31%)								100.00%	100.00%	98.86%	100.00%	96.67%	37.50%	100.00%	100.00%	95.00%
Operating Expenses			3,185,000$	2,365,000$	1,710,000$	1,480,000$	1,042,000$	2,097,000$	1,861,000$	2,267,000$	2,853,000$	2,481,000$	2,073,000$	2,065,000$								(1,543,000$)	1,714,000$	1,729,000$	1,354,000$	(1,489,000$)	1,577,000$	1,605,000$	1,568,000$	1,282,000$	1,265,000$	1,082,000$	951,000$	1,877,000$	2,319,000$	824,000$	1,381,000$	1,086,000$	727,000$	606,000$	750,000$	503,000$	550,000$	476,000$	527,000$	342,000$	232,000$	246,000$	97,000$
Operating Income			(2,738,000$)	(1,356,000$)	(586,000$)	(1,060,000$)	(690,000$)	(1,306,000$)	(877,000$)	(1,071,000$)	(1,590,000$)	(1,105,000$)	(1,554,000$)	(2,492,000$)								(1,516,000$)	(1,711,000$)	(1,642,000$)	(1,333,000$)	(1,460,000$)	(1,565,000$)	(1,599,000$)	(1,563,000$)	(1,263,000$)	(1,265,000$)	(1,082,000$)	(951,000$)	(1,877,000$)	(2,319,000$)	(824,000$)	(1,381,000$)	(1,086,000$)	(727,000$)	(606,000$)	(750,000$)	(503,000$)	(550,000$)	(476,000$)	(527,000$)	(342,000$)	(232,000$)	(246,000$)	(97,000$)
Operating Margin			(82.84%)	(52.72%)	(29.21%)	(71.67%)	(47.42%)	(71.02%)	(44.32%)	(35.89%)	(56.18%)	(51.25%)	(120.47%)	(346.11%)								(5,614.82%)	(57,033.33%)	(1,865.91%)	(6,347.62%)	(4,866.67%)	(4,890.63%)	(26,650.00%)	(31,260.00%)	(6,315.00%)
Interest Income
Interest Expenses
Income Before Tax			(3,007,000$)	(1,335,000$)	(450,000$)	(1,060,000$)	(715,000$)	(1,300,000$)	(964,000$)	(1,016,000$)	(1,436,000$)	(1,092,000$)	(1,513,000$)	(2,672,000$)								(1,457,000$)	(1,720,000$)	(1,674,000$)	(1,304,000$)	(1,459,000$)	(1,254,000$)	(1,350,000$)	(1,366,000$)	(1,527,000$)	(576,000$)	(1,561,000$)	1,591,000$	(5,423,000$)	(1,885,000$)	(807,000$)	(1,318,000$)	(1,394,000$)	(214,000$)	(724,000$)	(3,507,000$)	503,000$	(566,000$)	(1,614,000$)	(893,000$)	(364,000$)	(250,000$)	(287,000$)	(88,000$)
Tax Expenses											(133,000$)	40,000$	(222,000$)	(18,000$)
Net Income			(3,007,000$)	(1,335,000$)	(450,000$)	(1,060,000$)	(715,000$)	(1,300,000$)	(964,000$)	(1,016,000$)	(1,303,000$)	(1,132,000$)	(1,291,000$)	(2,654,000$)								(1,457,000$)	(1,720,000$)	(1,674,000$)	(1,304,000$)	(1,459,000$)	(1,254,000$)	(1,350,000$)	(1,366,000$)	(1,527,000$)	(576,000$)	(1,561,000$)	1,591,000$	(5,423,000$)	(1,885,000$)	(807,000$)	(1,318,000$)	(1,394,000$)	(214,000$)	(724,000$)	(3,507,000$)	503,000$	(566,000$)	(1,614,000$)	(893,000$)	(364,000$)	(250,000$)	(287,000$)	(88,000$)
Profit Margin			(90.98%)	(51.91%)	(22.43%)	(71.67%)	(49.14%)	(70.69%)	(48.71%)	(34.05%)	(46.04%)	(52.51%)	(100.08%)	(368.61%)								(5,396.30%)	(57,333.33%)	(1,902.27%)	(6,209.52%)	(4,863.33%)	(3,918.75%)	(22,500.00%)	(27,320.00%)	(7,635.00%)
TTM			(62.51%)	(47.39%)	(52.00%)	(59.82%)	(48.38%)	(47.58%)	(44.38%)	(51.21%)	(91.20%)											(4,428.06%)	(4,335.92%)	(3,328.07%)	(6,030.34%)	(7,436.99%)	(8,725.40%)
Earnings to Minority																																										392,000$
Earnings to Common Shareholders			(3,007,000$)	(1,335,000$)	(450,000$)	(1,060,000$)	(715,000$)	(1,300,000$)	(964,000$)	(1,016,000$)	(1,303,000$)	(1,132,000$)	(1,291,000$)	(2,654,000$)								(1,457,000$)	(1,720,000$)	(1,674,000$)	(1,304,000$)	(1,459,000$)	(1,254,000$)	(1,350,000$)	(1,366,000$)	(1,527,000$)	(576,000$)	(1,561,000$)	1,591,000$	(5,423,000$)	(1,885,000$)	(807,000$)	(1,318,000$)	(1,394,000$)	(214,000$)	(724,000$)	(3,507,000$)	111,000$	(566,000$)	(1,614,000$)	(893,000$)	(364,000$)	(250,000$)	(287,000$)	(88,000$)
QoQ%			(125.24%)	(196.67%)	57.55%	(48.25%)	45.00%	(34.86%)	5.12%	22.03%	(15.11%)	12.32%	51.36%									15.29%	(2.75%)	(28.37%)	10.62%	(16.35%)	7.11%	1.17%	10.54%	(165.10%)	63.10%	(198.11%)	129.34%	(187.69%)	(133.58%)	38.77%	5.45%	(551.40%)	70.44%	79.36%	(3,259.46%)	119.61%	64.93%	(80.74%)	(145.33%)	(45.60%)	12.89%	(226.14%)
YoY%			(320.56%)	(2.69%)	53.32%	(4.33%)	45.13%	(14.84%)	25.33%	61.72%												.14%	(37.16%)	(24.00%)	4.54%	4.45%	(117.71%)	13.52%	(185.86%)	71.84%	69.44%	(93.43%)	220.71%	(289.02%)	(780.84%)	(11.46%)	62.42%	(1,355.86%)	62.19%	55.14%	(292.72%)	130.50%	(126.40%)	(462.37%)	(914.77%)
Earnings Per Share, Basic			(0.74$)	(0.40$)	(0.15$)	(0.51$)	(0.55$)	(1.25$)	(1.28$)	(1.88$)	(2.88$)	(3.54$)	(4.23$)	(13.42$)								(0.16$)	(0.24$)	(0.23$)	(0.25$)	(0.58$)	0.02$	(0.68$)	(0.05$)	(0.05$)	(0.02$)	(0.05$)	0.05$	(0.20$)	(0.10$)	(0.05$)	(0.07$)	(0.08$)	0.00$	0.00$	(0.23$)	0.01$	0.00$	0.00$	(0.06$)	(0.02$)		(0.02$)	(0.01$)
Earnings Per Share, Diluted			(0.74$)	(0.40$)	(0.15$)	(0.51$)	(0.55$)	(1.25$)	(1.28$)	(1.88$)	(2.88$)	(3.54$)	(4.23$)	(13.42$)								(0.16$)	(0.24$)	(0.23$)	(0.25$)	(0.58$)	0.05$	(0.68$)	(0.05$)	(0.77$)	0.01$	(0.05$)	0.05$	(0.20$)	(0.10$)	(0.05$)	(0.07$)	(0.08$)	0.00$	0.00$	(0.23$)	0.01$	0.00$	0.00$	(0.06$)	(0.02$)		(0.02$)	(0.01$)
Unlevered FCF Per Share, Basic			(0.58$)	(0.15$)	(0.34$)	(0.61$)	(0.44$)	(0.43$)	(0.87$)	(2.63$)	(2.65$)	(3.97$)	(4.34$)	(11.69$)								(0.14$)	(0.26$)	(0.16$)	(0.23$)	(0.57$)	0.03$	(0.84$)	(0.04$)	(0.04$)	(0.03$)	(0.04$)	(0.02$)	(0.04$)	(0.09$)	(0.03$)	(0.05$)
Unlevered FCF Per Share, Diluted			(0.58$)	(0.15$)	(0.34$)	(0.61$)	(0.44$)	(0.43$)	(0.87$)	(2.63$)	(2.65$)	(3.97$)	(4.34$)	(11.69$)								(0.14$)	(0.26$)	(0.16$)	(0.23$)	(0.57$)	0.05$	(0.84$)	(0.04$)	(0.61$)	0.01$	(0.04$)	(0.02$)	(0.04$)	(0.09$)	(0.03$)	(0.05$)
Average Shares, Basic			4,048,651	3,313,569	3,091,735	2,093,949	1,307,944	1,040,446	755,600	539,042	452,157	319,922	305,519	197,794								9,166,601	7,269,879	7,217,619	5,166,772	2,504,530	-53,730,008	1,992,242	29,882,265	29,852,389	29,883,400	29,709,009	29,488,161	27,387,726	18,743,150	17,625,440	17,605,359	17,525,359	-16,549,599,595	16,584,354,000	15,313,798	15,313,793	-15,283,170,419	15,313,798,000	15,313,798	15,313,793		12,013,552	12,521,918
Average Shares, Diluted			4,048,651	3,313,569	3,091,735	2,093,949	1,307,944	1,040,446	755,600	539,042	452,157	319,922	305,519	197,794								9,166,601	7,269,879	7,217,619	5,166,772	2,504,530	-25,867,778	1,992,242	29,882,265	1,990,159	-79,356,347	29,709,009	30,024,168	27,387,726	18,743,150	17,625,440	17,605,359	17,525,359	-16,549,778,461	16,584,354,000	15,313,798	15,492,659	-15,283,170,419	15,313,798,000	15,313,798	15,313,793		12,013,552	12,521,918
EBIT			(3,007,000$)	(1,335,000$)	(450,000$)	(1,060,000$)	(715,000$)	(1,300,000$)	(964,000$)	(1,016,000$)	(1,436,000$)	(1,092,000$)	(1,513,000$)	(2,672,000$)								(1,457,000$)	(1,720,000$)	(1,674,000$)	(1,304,000$)	(1,459,000$)	(1,254,000$)	(1,350,000$)	(1,366,000$)	(1,527,000$)	(576,000$)	(1,561,000$)	1,591,000$	(5,423,000$)	(1,885,000$)	(807,000$)	(1,318,000$)	(1,394,000$)	(214,000$)	(724,000$)	(3,507,000$)	503,000$	(566,000$)	(1,614,000$)	(893,000$)	(364,000$)	(250,000$)	(287,000$)	(88,000$)
EBITDA			(3,007,000$)	(1,335,000$)	(450,000$)	(1,060,000$)	(715,000$)	(1,300,000$)	(964,000$)	(1,016,000$)	(1,436,000$)	(1,092,000$)	(1,513,000$)	(2,672,000$)								(1,457,000$)	(1,720,000$)	(1,674,000$)	(1,304,000$)	(1,459,000$)	(1,254,000$)	(1,350,000$)	(1,366,000$)	(1,527,000$)	(576,000$)	(1,561,000$)	1,591,000$	(5,423,000$)	(1,885,000$)	(807,000$)	(1,318,000$)	(1,394,000$)	(214,000$)	(724,000$)	(3,507,000$)	503,000$	(566,000$)	(1,614,000$)	(893,000$)	(364,000$)	(250,000$)	(287,000$)	(88,000$)