Schedule of Operating Income by Segment |
|
|
Six Months Ended June 30, 2025
|
|
|
|
OEM of Heat Transfer Solutions and Aviation Accessories
|
|
|
MRO Services for heat transfer components and OEM of heat transfer solutions
|
|
|
MRO services for Aviation Components and Lease
|
|
|
Overhaul and coating of jet engine components
|
|
|
Elimination of inter-Company sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues - external
|
|
$
|
19,694
|
|
|
$
|
22,820
|
|
|
$
|
38,294
|
|
|
$
|
4,438
|
|
|
$
|
-
|
|
|
$
|
85,246
|
|
Revenues - internal
|
|
|
390
|
|
|
|
845
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,235
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
13,887
|
|
|
|
16,962
|
|
|
|
32,745
|
|
|
|
2,191
|
|
|
|
(1,318
|
)
|
|
|
64,467
|
|
Gross profit
|
|
|
6,197
|
|
|
|
6,703
|
|
|
|
5,549
|
|
|
|
2,247
|
|
|
|
83
|
|
|
|
20,779
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
320
|
|
|
|
312
|
|
|
|
-
|
|
|
|
(68
|
)
|
|
|
-
|
|
|
|
564
|
|
Selling and marketing
|
|
|
903
|
|
|
|
1,136
|
|
|
|
1,797
|
|
|
|
277
|
|
|
|
-
|
|
|
|
4,113
|
|
General and administrative
|
|
|
2,480
|
|
|
|
1,739
|
|
|
|
2,958
|
|
|
|
320
|
|
|
|
-
|
|
|
|
7,497
|
|
Operating income
|
|
$
|
2,494
|
|
|
$
|
3,516
|
|
|
$
|
794
|
|
|
$
|
1,718
|
|
|
$
|
83
|
|
|
|
8,605
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expenses, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,158
|
)
|
Income before taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2024
|
|
|
|
OEM of Heat Transfer Solutions and Aviation Accessories
|
|
|
MRO Services for heat transfer components and OEM of heat transfer solutions
|
|
|
MRO services for Aviation Components and Lease
|
|
|
Overhaul and coating of jet engine components
|
|
|
Elimination of inter-Company sales
|
|
|
|
|
Revenues - external
|
|
$
|
18,382
|
|
|
$
|
19,459
|
|
|
$
|
29,163
|
|
|
$
|
3,609
|
|
|
$
|
-
|
|
|
$
|
70,613
|
|
Revenues - internal
|
|
|
507
|
|
|
|
1,499
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,006
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
6,614
|
|
|
|
3,326
|
|
|
|
3,767
|
|
|
|
1,423
|
|
|
|
(80
|
)
|
|
|
15,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
206
|
|
|
|
155
|
|
|
|
227
|
|
|
|
32
|
|
|
|
-
|
|
|
|
620
|
|
Selling and marketing
|
|
|
1,124
|
|
|
|
964
|
|
|
|
1,377
|
|
|
|
188
|
|
|
|
-
|
|
|
|
3,653
|
|
General and administrative
|
|
|
2,004
|
|
|
|
1,673
|
|
|
|
2,289
|
|
|
|
259
|
|
|
|
-
|
|
|
|
6,225
|
|
Other segment expenses (income)
|
|
|
-
|
|
|
|
(2
|
)
|
|
|
(388
|
)
|
|
|
-
|
|
|
|
|
|
|
|
(390
|
)
|
Operating income
|
|
$
|
3,280
|
|
|
$
|
536
|
|
|
$
|
262
|
|
|
$
|
944
|
|
|
$
|
(80
|
)
|
|
|
4,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expenses, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(756
|
)
|
Income before taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following financial information is the information that CODM uses for analyzing the segment results. The following financial information is a summary of the operating income of each operational segment:
|
|
Three Months Ended June 30, 2025
|
|
|
|
OEM of Heat Transfer Solutions and Aviation Accessories
|
|
|
MRO Services for heat transfer components and OEM of heat transfer solutions
|
|
|
MRO services for Aviation Components and Lease
|
|
|
Overhaul and coating of jet engine components
|
|
|
Elimination of inter-Company sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues - external
|
|
$
|
9,608
|
|
|
$
|
11,248
|
|
|
$
|
19,996
|
|
|
$
|
2,252
|
|
|
$
|
-
|
|
|
$
|
43,104
|
|
Revenues - internal
|
|
|
53
|
|
|
|
277
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(330
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
6,714
|
|
|
|
8,139
|
|
|
|
16,700
|
|
|
|
1,083
|
|
|
|
(357
|
)
|
|
|
32,279
|
|
Gross profit
|
|
|
2,947
|
|
|
|
3,386
|
|
|
|
3,296
|
|
|
|
1,169
|
|
|
|
27
|
|
|
|
10,825
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
171
|
|
|
|
172
|
|
|
|
-
|
|
|
|
(103
|
)
|
|
|
-
|
|
|
|
240
|
|
Selling and marketing
|
|
|
452
|
|
|
|
582
|
|
|
|
1,009
|
|
|
|
142
|
|
|
|
-
|
|
|
|
2,185
|
|
General and administrative
|
|
|
1,403
|
|
|
|
944
|
|
|
|
1,455
|
|
|
|
163
|
|
|
|
-
|
|
|
|
3,965
|
|
Operating income
|
|
$
|
921
|
|
|
$
|
1,688
|
|
|
$
|
832
|
|
|
$
|
967
|
|
|
$
|
27
|
|
|
|
4,435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expenses, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,100
|
)
|
Income before taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2024
|
|
|
|
OEM of Heat Transfer Solutions and Aviation Accessories
|
|
|
MRO Services for heat transfer components and OEM of heat transfer solutions
|
|
|
MRO services for Aviation Components and Lease
|
|
|
Overhaul and coating of jet engine components
|
|
|
Elimination of inter-Company sales
|
|
|
|
|
Revenues - external
|
|
$
|
9,367
|
|
|
$
|
10,220
|
|
|
$
|
15,191
|
|
|
$
|
1,747
|
|
|
$
|
-
|
|
|
$
|
36,525
|
|
Revenues - internal
|
|
|
222
|
|
|
|
728
|
|
|
|
|
|
|
|
|
|
|
|
(950
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
3,653
|
|
|
|
1,451
|
|
|
|
2,359
|
|
|
|
646
|
|
|
|
(125
|
)
|
|
|
7,984
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
96
|
|
|
|
91
|
|
|
|
128
|
|
|
|
28
|
|
|
|
-
|
|
|
|
343
|
|
Selling and marketing
|
|
|
470
|
|
|
|
590
|
|
|
|
813
|
|
|
|
120
|
|
|
|
-
|
|
|
|
1993
|
|
General and administrative
|
|
|
968
|
|
|
|
757
|
|
|
|
1,127
|
|
|
|
64
|
|
|
|
-
|
|
|
|
2,916
|
|
Other segment expenses (income)
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
(2
|
)
|
Operating income
|
|
$
|
2,121
|
|
|
$
|
13
|
|
|
$
|
291
|
|
|
$
|
434
|
|
|
$
|
(125
|
)
|
|
|
2,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expenses, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(307
|
)
|
Income before taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,427
|
|
|
Schedule of Assets, Depreciation and Amortization, and Capital Expenditures by Segment |
|
|
Six Months Ended June 30, 2025
|
|
|
|
OEM of Heat Transfer Solutions and Aviation Accessories
|
|
|
MRO Services for heat transfer components and OEM of heat transfer solutions
|
|
|
MRO services for Aviation Components and Lease
|
|
|
Overhaul and coating of jet engine components
|
|
|
Amounts not allocated to segments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
73,499
|
|
|
$
|
43,516
|
|
|
$
|
87,423
|
|
|
$
|
11,033
|
|
|
$
|
(1,836
|
)
|
|
$
|
213,635
|
|
Depreciation and amortization
|
|
|
408
|
|
|
|
543
|
|
|
|
1,466
|
|
|
|
175
|
|
|
|
(79
|
)
|
|
|
2,513
|
|
Expenditure for segment assets
|
|
|
1,502
|
|
|
|
332
|
|
|
|
4,167
|
|
|
|
164
|
|
|
|
-
|
|
|
|
6,165
|
|
|
|
Year Ended December 31, 2024
|
|
|
|
OEM of Heat Transfer Solutions and Aviation Accessories
|
|
|
MRO Services for heat transfer components and OEM of heat transfer solutions
|
|
|
MRO services for Aviation Components and Lease
|
|
|
Overhaul and coating of jet engine components
|
|
|
Amounts not allocated to segments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
33,726
|
|
|
$
|
40,698
|
|
|
$
|
80,014
|
|
|
$
|
10,182
|
|
|
$
|
(1,258
|
)
|
|
$
|
163,362
|
|
Depreciation and amortization
|
|
|
642
|
|
|
|
1,040
|
|
|
|
3,412
|
|
|
|
388
|
|
|
|
(27
|
)
|
|
|
5,455
|
|
Expenditure for segment assets
|
|
|
1,972
|
|
|
|
1,124
|
|
|
|
1,347
|
|
|
|
683
|
|
|
|
-
|
|
|
|
5,126
|
|
|