| As at December 31, | |||
Note | 2025 | 2024 | |
| ASSETS | |||
| CURRENT ASSETS: | |||
Trade and other receivables | 13 | ||
Cash and cash equivalents | 14 | ||
| NON-CURRENT ASSETS: | |||
Deferred income taxes | 7 | ||
Property, plant and equipment | 10 | ||
Right of use assets | 11 | ||
| TOTAL ASSETS | |||
| LIABILITIES AND EQUITY | |||
| CURRENT LIABILITIES: | |||
Bank overdrafts | 14 | ||
Lease liabilities | 11 | ||
Trade and other payables | 17 | ||
| NON-CURRENT LIABILITIES: | |||
Lease liabilities | 11 | ||
| EQUITY: | |||
Share capital | (*) | (*) | |
| Reserve for transactions with non-controlling interests | ( | ||
| Translation reserve | ( | ||
| Retained earnings | |||
| EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT | |||
| Non-controlling interests | |||
| Total equity | |||
| TOTAL LIABILITIES AND EQUITY |
| Year ended December 31, | |||
Note | 2025 | 2024 | |
Revenue | 4 | ||
Selling and marketing expenses | 5 | ( | ( |
Administrative and general expenses | 5 | ( | ( |
| Profit (loss) from operations | ( | ||
Finance income | 6 | ||
Finance expenses | 6 | ( | ( |
Net finance income (expenses) | ( | ||
| Profit (loss) before tax | ( | ||
Taxes on income | 7 | ( | |
| Profit (loss) for the year | ( | ||
Other comprehensive income that may be reclassified to profit or loss in subsequent periods: | |||
| (Loss)/ gain on foreign currency translation | ( | ( | |
| Total comprehensive income (loss) | ( | ||
| Profit (loss) for the year attributable to: | |||
| Owners of the parent | ( | ||
| Non-controlling interests | ( | ||
| ( | |||
| Total comprehensive income (loss) for the year attributable to: | |||
| Owners of the parent | ( | ||
| Non-controlling interests | ( | ||
| ( | |||
| Earnings per share attributable to the parent: | |||
Basic and diluted ($) | 9 | ( |
| Reserve for | |||||||
| transactions | |||||||
| with non- | Non- | ||||||
| Share | controlling | Translation | Retained | controlling | Total | ||
| capital | interests | reserve | earnings | Total | interest | equity | |
Balance at 1 January 2024 | (*) | ||||||
| Comprehensive Income for the year | |||||||
Profit for the year | |||||||
| Other comprehensive income | |||||||
Gain on foreign currency translation | ( | ( | ( | ( | |||
Total comprehensive income (loss) for the year | ( | ||||||
Share based payment charge of subsidiary | |||||||
Issuance of restricted shares by subsidiary | ( | ( | |||||
Dividends | ( | ( | ( | ( | |||
Balance at 31 December 2024 | (*) | ( | |||||
| Comprehensive Income for the year | |||||||
Profit for the year | ( | ( | ( | ( | |||
| Other comprehensive income | |||||||
Loss on foreign currency translation | ( | ( | ( | ( | |||
Total comprehensive income (loss) for the year | (*) | ( | ( | ( | ( | ( | |
Issuance of restricted shares by subsidiary | ( | ( | |||||
Share based payment charge of subsidiary | |||||||
Balance at 31 December 2025 | (*) | ( |
| Year ended December 31, | ||
2025 | 2024 | |
| Cash flows from operating activities | ||
| Profit for the period | ( | |
| Adjustments required to reflect the cash flows from operating activities: | ||
Depreciation of property, plant, and equipment and amortisation of right of use assets | ||
| Share based payment charge | ||
Finance income | ( | ( |
Finance expense | ||
| Income tax expenses (benefit) | ( | |
| Net cash generated from operating activities before changes in working capital | ||
| (Increase)/ decrease in trade and other receivables | ( | |
Increase/ (decrease) in trade and other payables | ( | |
| Cash generated from operations | ||
Tax paid | ( | ( |
| Net cash flows received from (used in) operating activities | ( | |
| Cash flows from investing activities | ||
Purchase of property, plant and equipment | ( | ( |
Redemption of investment in financial assets | ||
Interest received | ||
Net cash (used)/ received from investing activities | ( | |
| Cash flow from financing activities | ||
Payments of leases liabilities | ( | ( |
Interest paid | ( | ( |
Dividends paid | ( | ( |
Dividend paid to non-controlling shareholders | ( | |
Net cash used in financing activities | ( | ( |
| Net increase/ (decrease) in cash and cash equivalents | ( | ( |
| Effect of foreign exchange rate changes | ( | |
Cash and cash equivalents at beginning of the period | ||
| Cash and cash equivalents at end of period | | |
| Cash and cash equivalents are defined as: | ||
| Cash at bank and in hand (Note 14) | ||
| Bank overdrafts | ||
| The principle non-cash transactions comprise: | ||
Recognition of right of use assets against lease liabilities | ||
| % | |
Leasehold improvements | 10 |
Furniture, fixtures and office equipment | 7-15 |
Computer equipment | 20-33 |
| Financial assets at | These assets are subsequently measured at |
| FVTPL | fair value. Net gains and losses, including any |
| interest, are recognised in profit or loss. | |
| Financial assets at | These assets are subsequently measured at |
| amortised cost | amortised cost using the effective interest |
| method and are subject to impairment. Interest | |
| income, foreign exchange gains and losses and | |
| impairment are recognised in profit or loss. Any | |
| gain or loss on derecognition is recognised in | |
| profit or loss. The Group holds medium term bond | |
| notes which are recorded at amortised cost. |
| Year ended 31 December, | ||
2025 | 2024 | |
Net gain realised on trading | 43,866 | 45,715 |
| Net gains on financial assets at fair value through profit or loss (*) | 5,275 | 4,433 |
Total revenue | 49,141 | 50,148 |
| Year ended 31 December, | ||
2025 | 2024 | |
Middle East and Africa | 14,657 | 15,123 |
South Asia | 9,401 | 8,370 |
Rest of Asia | 18,736 | 19,621 |
Europe | 1,920 | 2,607 |
Latin America | 4,427 | 4,427 |
49,141 | 50,148 |
| Year ended 31 December, | ||
2025 | 2024 | |
Staff costs | 6,638 | 4,683 |
Information technology | 686 | 897 |
Commissions expense | 4,917 | 5,842 |
Technology – staff and other expenses | 10,855 | 8,188 |
Media expenses | 9,445 | 5,470 |
Clearing charges | 9,958 | 10,817 |
(42,499) | (35,897) |
| Year ended 31 December, | ||
2025 | 2024 | |
Staff expenses and directors fee | 3,697 | 1,509 |
Rent and utilities | 255 | 511 |
Sundry expenses | 2,694 | 1,099 |
Auditors’ remuneration | 207 | 150 |
Legal fees | 1,049 | 1,474 |
Consulting fees | 1,687 | 1,023 |
Office and other expenses | 606 | 307 |
Depreciation | 635 | 552 |
(10,830) | (6,625) |
| Year ended 31 December, | ||
2025 | 2024 | |
| Wages and salaries | 10,537 | 9,515 |
| Social security and taxes | 1,187 | 954 |
| Other pension costs | 963 | 655 |
12,687 | 11,124 |
| Year ended 31 December, | ||
2025 | 2024 | |
| Finance Income | ||
Interest income | 135 | 218 |
Interest from deposits | 7 | 38 |
Net foreign exchange income | 1,372 | – |
1,514 | 256 | |
| Finance Expenses | ||
Interest expense on lease liabilities | (154) | (151) |
Bank charges | (338) | (364) |
Net foreign exchange loss | – | (1,343) |
(492) | (1,858) | |
| Net finance income (expenses) | 1,022 | (1,602) |
Country of tax residency | Applicable tax rate - % | |
IFOREX Financial Trading Holdings Ltd. | Israel | 23 |
iFOREX Holding Ltd. | Israel | 23 |
Formula Investment House Ltd. | British Virgin Islands | –* |
iCFD Ltd. | Cyprus | 12.5 |
I For Fintech Limited | Israel** | 12 |
FIH – Athens Branch | Greece | 22 |
Statement of financial position | Statement of profit and loss | |||
As of 31 December, | Year ended 31 December, | |||
c. Deferred tax | 2025 | 2024 | 2025 | 2024 |
| Deferred tax assets: | ||||
Research and development costs | 271 | 67 | 204 | 67 |
Employee benefits | 5 | 5 | – | 5 |
Carryforward losses | 26 | – | 26 | – |
Leases | 18 | 7 | 11 | 7 |
IPO expenses | 135 | – | 135 | – |
455 | 79 | 377 | 79 |
d. Analysis of charge | 2025 | 2024 |
Current tax | 53 | 983 |
Deferred taxes | (377) | (79) |
Income tax expense (benefit) | (323) | 904 |
Tax charge (benefit) per statement of comprehensive income | (323) | 904 |
| Year ended 31 December, | ||
2025 | 2024 | |
Profit (loss) from ordinary activities before tax | (3,166) | 6,024 |
Tax calculated at applicable domestic tax rate (2025 and 2024 – 23%) | (726) | 1,386 |
| Effects of: | ||
Tax expenses (benefit) arising from PTE | 419 | (745) |
Different tax rates in other countries and jurisdictions | (847) | (214) |
Expenses not deductible for tax purposes | 791 | 35 |
Losses for which no tax benefit was recorded | 11 | 411 |
Other | 29 | 31 |
Tax charges (benefit) | (323) | 904 |
| Year ended 31 December, | ||
2025 | 2024 | |
Profit (loss) used in calculating basic and diluted EPS ($’000) | (1,996) | 3,931 |
Weighted average number of shares | 100 | 100 |
Diluted weighted average number of shares | 100 | 100 |
Earnings per share ($) | (19,966) | 39,310 |
Diluted earnings per share ($) | (19,966) | 39,310 |
| Furniture, | ||||
| Leasehold | fixtures and | Computer | ||
| improvements | office equipment | equipment | Total | |
| Cost | ||||
Balance at 1 January 2024 | 78 | 415 | 3,388 | 3,881 |
Additions | – | 1 | 81 | 82 |
Exchange differences | (16) | (4) | (15) | (35) |
Balance at 31 December 2024 | 62 | 412 | 3,454 | 3,928 |
Additions | 54 | 4 | 134 | 192 |
Exchange differences | 39 | 13 | 76 | 128 |
Balance at 31 December 2025 | 155 | 429 | 3,664 | 4,248 |
| Depreciation | ||||
Balance at 1 January 2024 | (15) | (390) | (2,762) | (3,167) |
Depreciation for the year | (8) | (1) | (190) | (199) |
Exchange differences | 13 | 5 | 13 | 31 |
Balance at 31 December 2024 | (10) | (386) | (2,939) | (3,335) |
Depreciation for the year | (13) | (6) | (323) | (342) |
Exchange differences | (38) | (11) | (87) | (136) |
Balance at 31 December 2025 | (61) | (403) | (3,349) | (3,813) |
| Net book value | ||||
Balance at 31 December 2025 | 94 | 26 | 315 | 435 |
Balance at 31 December 2024 | 52 | 26 | 515 | 593 |
| Total | |
| Cost | |
Balance at 1 January 2024 | 2,097 |
Additions | 125 |
Exchange differences | (30) |
Balance at 31 December 2024 | 2,192 |
Additions | – |
Exchange differences | 242 |
Balance at 31 December 2025 | 2,434 |
| Depreciation | |
Balance at 1 January 2024 | (226) |
Depreciation for the year | (354) |
Exchange differences | 10 |
Balance at 31 December 2024 | (570) |
Depreciation for the year | (359) |
| Exchange differences | (99) |
| Balance at 31 December 2025 | (1,028) |
| Net book value | |
Balance at 31 December 2025 | 1,406 |
Balance at 31 December 2024 | 1,622 |
| Total | |
Balance at 1 January 2024 | 1,912 |
Additions | 125 |
Interest expense | 151 |
Lease payments | (444) |
Exchange differences | (19) |
Balance at 31 December 2024 | 1,725 |
Additions | – |
| Interest expense | 125 |
Lease payments | (444) |
| Exchange differences | 168 |
Balance at 31 December 2025 | 1,574 |
| As at December 31, | ||
2025 | 2024 | |
Within 1 year | 461 | 398 |
Later than 1 year and less than 5 years | 1,417 | 1,444 |
More than 5 years | – | 208 |
Total including interest cash flows | 1,878 | 2,050 |
Less: interest cash flows | 304 | 325 |
Total principal cash flows | 1,574 | 1,725 |
| As at December 31, | ||
2025 | 2024 | |
Balance at 1 January | – | 940 |
Fair value adjustment | – | 12 |
Exchange differences | – | (2) |
Redemption | – | (950) |
Balance at 31 December | – | – |
| As at December 31, | ||
2025 | 2024 | |
Trade receivables | 3,110 | 6,904 |
Advances and prepayments | 1,625 | 1,169 |
Other receivables | 31 | 200 |
| Restricted deposit | 155 | – |
Refundable VAT | 289 | 76 |
Corporation income tax receivable | 2,168 | 867 |
7,378 | 9,216 |
| Note 14 - Cash and cash-equivalents | ||
| As at December 31, | ||
2025 | 2024 | |
| Cash in hand | 17 | 107 |
| Cash at bank | 5,785 | 8,022 |
Short term deposits | 403 | 484 |
| As at December 31, | ||
2025 | 2024 | |
| Cash and cash equivalents | 6,205 | 8,613 |
| Bank overdrafts | 45 | 43 |
| 6,160 | 8,570 |
| As at December 31, | ||
2025 | 2024 | |
| EUR | 6,144 | 11,646 |
GBP | 66 | 45 |
PLN | 491 | 416 |
USD | 1,740 | 1,389 |
CHF | 151 | 78 |
CZK | 39 | 34 |
JPY | 79 | 143 |
HUF | 451 | 398 |
| SEK | 5 | 4 |
| 9,166 | 14,153 |
| As at December 31, | ||
2025 | 2024 | |
Trade payables | 2,187 | 598 |
Other payables | 988 | 744 |
Accruals | 574 | 879 |
| Payables to related parties (Note 20) | 169 | 6,085 |
| 3,918 | 8,306 |
| As at December 31, | ||
2025 | 2024 | |
| Allotted, called up and fully paid | ||
Ordinary shares of no-par value | 100 | 100 |
| 2025 | |
Weighted average expected term (years)* | 7 |
Risk free interest rate (%) | 4.71 |
Volatility (%) | 35.96 |
Dividend yield(%) | 17.8 |
Estimated share price ($) | 62.9 |
Option value ($) | 18.06 |
| Year ended | Year ended | |
| December 31, 2025 | December 31, 2024 | |
| Selling and marketing: | ||
Information technology | 1,094 | 23 |
Other | 457 | 80 |
| General, administrative and operating | 2,155 | 154 |
3,706 | 257 |
Activity | Country of incorporation | |
iFOREX Holding Ltd. | Holdings | BVI |
Formula Investment House Ltd. | Trading | BVI |
iCFD Limited | Trading | Cyprus |
Formula Investment House B.O.S Ltd. | Trading | Cyprus |
I For Fintech Limited | Trading | Israel |
Athens Branch (of Formula Investment House Ltd.) | Ancillary Services | Greece |
2025 | 2024 | |
| Remuneration of directors | 2,444 | 2,803 |
Key management fee | 603 | 455 |
3,047 | 3,258 |
Nature of transactions | 2025 | 2024 | |
Shareholder | Dividend payable | – | 5,932 |
– | 5,932 |
Nature of transactions | 2025 | 2024 | |
Director | Commission | 169 | 153 |
169 | 153 |
2025 | 2024 | |
| Short-term employee benefits | 1,236 | 890 |
Share-based payment | 941 | 41 |
| Carrying | Contractual | Between 1-5 | |||
| amount | cash flows | Within 1 year | years | More than 5 years | |
| December 31, 2025 | |||||
Lease liabilities | 1,574 | 1,878 | 353 | 1,221 | – |
| Bank overdrafts | 45 | 45 | 45 | – | – |
| Trade and other payables | 3,918 | 3,918 | 3,918 | – | – |
5,537 | 5,841 | 4,316 | 1,221 | – |
| Carrying | Contractual | Between 1-5 | |||
| amount | cash flows | Within 1 year | years | More than 5 years | |
| December 31, 2024 | |||||
Lease liabilities | 1,725 | 2,050 | 314 | 1,203 | 208 |
Bank overdrafts | 43 | 43 | 43 | – | – |
Trade and other payables | 8,306 | 8,306 | 8,306 | – | – |
10,074 | 10,399 | 8,663 | 1,203 | 208 |
2025 | 2024 | |
Israeli Shekel | 1,275 | 1,043 |
Euro | 1,203 | 1,051 |
British Pounds | 82 | 76 |
Other currencies | 7 | 7 |
2,567 | 2,177 |