| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 405.11M | ₪ 338.03M | ₪ 320.83M | ₪ 302.93M | ₪ 264.73M |
| Gross Profit | ₪ 353.58M | ₪ 288.81M | ₪ 274.99M | ₪ 267.68M | ₪ 238.99M |
| Operating Income | ₪ 297.78M | ₪ 235.05M | ₪ 266.13M | ₪ 225.43M | ₪ 155.27M |
| EBITDA | ₪ 362.25M | ₪ 213.78M | ₪ 329.47M | ₪ 221.50M | ₪ 166.31M |
| Net Income | ₪ 128.10M | ₪ -7.13M | ₪ 95.50M | ₪ -5.43M | ₪ 202.25M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 422.24M | ₪ 175.26M | ₪ 252.41M | ₪ 456.94M | ₪ 285.19M |
| Total Assets | ₪ 5.69B | ₪ 5.49B | ₪ 5.65B | ₪ 5.46B | ₪ 4.93B |
| Total Debt | ₪ 3.66B | ₪ 3.70B | ₪ 3.72B | ₪ 3.65B | ₪ 3.17B |
| Net Debt | ₪ 3.24B | ₪ 3.52B | ₪ 3.47B | ₪ 3.19B | ₪ 2.89B |
| Total Liabilities | ₪ 4.08B | ₪ 4.09B | ₪ 4.17B | ₪ 4.09B | ₪ 3.56B |
| Stockholders' Equity | ₪ 1.61B | ₪ 1.40B | ₪ 1.48B | ₪ 1.37B | ₪ 1.37B |
| Cash Flow | |||||
| Free Cash Flow | ₪ 129.65M | ₪ 134.54M | ₪ 152.51M | ₪ 101.59M | ₪ 95.25M |
| Operating Cash Flow | ₪ 131.12M | ₪ 138.71M | ₪ 154.55M | ₪ 104.59M | ₪ 96.08M |
| Investing Cash Flow | ₪ 38.39M | ₪ -187.93M | ₪ -272.17M | ₪ -181.97M | ₪ -164.22M |
| Financing Cash Flow | ₪ 80.56M | ₪ -11.96M | ₪ -93.94M | ₪ 242.72M | ₪ -62.36M |