| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 17.77M | ₪ 8.80M | ₪ 6.52M | ₪ 5.98M | ₪ 852.00K |
| Gross Profit | ₪ 13.09M | ₪ 7.22M | ₪ 5.22M | ₪ 3.49M | ₪ -175.00K |
| Operating Income | ₪ 10.97M | ₪ 5.76M | ₪ 5.86M | ₪ 2.15M | ₪ -3.88M |
| EBITDA | ₪ 24.51M | ₪ 5.78M | ₪ 2.62M | ₪ 2.16M | ₪ -3.88M |
| Net Income | ₪ -10.10M | ₪ -45.35M | ₪ -4.52M | ₪ 6.30M | ₪ 1.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 157.00K | ₪ 552.00K | ₪ 9.90M | ₪ 11.36M | ₪ 32.44M |
| Total Assets | ₪ 527.79M | ₪ 499.41M | ₪ 202.71M | ₪ 165.16M | ₪ 105.53M |
| Total Debt | ₪ 288.94M | ₪ 268.87M | ₪ 36.38M | ₪ 38.60M | ₪ 581.00K |
| Net Debt | ₪ 288.93M | ₪ 268.87M | ₪ 34.52M | ₪ 27.37M | ₪ -32.01M |
| Total Liabilities | ₪ 438.44M | ₪ 398.29M | ₪ 58.99M | ₪ 51.02M | ₪ 3.08M |
| Stockholders' Equity | ₪ 89.35M | ₪ 101.12M | ₪ 143.72M | ₪ 114.15M | ₪ 102.46M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -10.12M | ₪ -12.36M | ₪ -39.00K | ₪ 1.27M | ₪ -2.95M |
| Operating Cash Flow | ₪ -10.12M | ₪ -12.33M | ₪ -32.00K | ₪ 1.27M | ₪ -2.90M |
| Investing Cash Flow | ₪ -7.05M | ₪ -227.80M | ₪ -40.66M | ₪ -60.79M | ₪ 30.77M |
| Financing Cash Flow | ₪ 16.84M | ₪ 238.28M | ₪ 31.32M | ₪ 38.24M | ₪ -34.00K |