| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 128.50M | ₪ 137.64M | ₪ 146.85M | ₪ 160.67M | ₪ 126.06M |
| Gross Profit | ₪ 28.59M | ₪ 26.97M | ₪ 26.96M | ₪ 25.35M | ₪ 19.16M |
| Operating Income | ₪ 11.64M | ₪ 7.35M | ₪ 5.44M | ₪ 5.45M | ₪ -8.95M |
| EBITDA | ₪ 20.43M | ₪ 11.01M | ₪ 10.68M | ₪ 9.20M | ₪ 10.65M |
| Net Income | ₪ 1.22M | ₪ 2.75M | ₪ 1.49M | ₪ -4.37M | ₪ -14.88M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 8.14M | ₪ 9.78M | ₪ 12.06M | ₪ 10.44M | ₪ 21.89M |
| Total Assets | ₪ 210.11M | ₪ 223.08M | ₪ 237.18M | ₪ 242.16M | ₪ 233.81M |
| Total Debt | ₪ 76.60M | ₪ 88.83M | ₪ 80.47M | ₪ 81.74M | ₪ 78.66M |
| Net Debt | ₪ 68.89M | ₪ 79.48M | ₪ 68.84M | ₪ 72.88M | ₪ 57.18M |
| Total Liabilities | ₪ 102.06M | ₪ 115.81M | ₪ 132.64M | ₪ 138.87M | ₪ 126.43M |
| Stockholders' Equity | ₪ 108.05M | ₪ 107.27M | ₪ 104.54M | ₪ 103.30M | ₪ 107.39M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 13.74M | ₪ 1.41M | ₪ 12.46M | ₪ -7.99M | ₪ 14.98M |
| Operating Cash Flow | ₪ 15.74M | ₪ 3.73M | ₪ 14.49M | ₪ -5.92M | ₪ 16.79M |
| Investing Cash Flow | ₪ -2.21M | ₪ -3.48M | ₪ -4.33M | ₪ -4.75M | ₪ -2.82M |
| Financing Cash Flow | ₪ -15.16M | ₪ -2.53M | ₪ -7.38M | ₪ -1.95M | ₪ 1.20M |