| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 1.90B | ₪ 1.52B | ₪ 1.04B | ₪ 849.01M | ₪ 893.89M |
| Gross Profit | ₪ 486.15M | ₪ 347.51M | ₪ 190.98M | ₪ 139.44M | ₪ 137.10M |
| Operating Income | ₪ 389.09M | ₪ 431.38M | ₪ 174.78M | ₪ 200.11M | ₪ 168.67M |
| EBITDA | ₪ 589.25M | ₪ 477.33M | ₪ 208.47M | ₪ 205.55M | ₪ 182.64M |
| Net Income | ₪ 280.75M | ₪ 360.14M | ₪ 117.69M | ₪ 140.54M | ₪ 113.53M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 663.97M | ₪ 137.03M | ₪ 129.36M | ₪ 73.21M | ₪ 67.45M |
| Total Assets | ₪ 7.87B | ₪ 4.88B | ₪ 3.14B | ₪ 2.60B | ₪ 1.86B |
| Total Debt | ₪ 3.32B | ₪ 2.26B | ₪ 1.36B | ₪ 845.63M | ₪ 828.08M |
| Net Debt | ₪ 2.70B | ₪ 2.15B | ₪ 1.26B | ₪ 778.37M | ₪ 760.63M |
| Total Liabilities | ₪ 6.00B | ₪ 3.59B | ₪ 2.24B | ₪ 1.93B | ₪ 1.34B |
| Stockholders' Equity | ₪ 1.61B | ₪ 1.27B | ₪ 882.03M | ₪ 652.64M | ₪ 520.38M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -925.57M | ₪ -127.40M | ₪ -565.56M | ₪ 163.03M | ₪ 207.27M |
| Operating Cash Flow | ₪ -921.50M | ₪ -122.29M | ₪ -564.73M | ₪ 167.92M | ₪ 207.99M |
| Investing Cash Flow | ₪ 170.56M | ₪ -412.89M | ₪ -5.13M | ₪ -141.69M | ₪ -56.88M |
| Financing Cash Flow | ₪ 972.09M | ₪ 540.60M | ₪ 607.07M | ₪ -26.42M | ₪ -194.34M |