| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 2.13B | ₪ 2.21B | ₪ 1.78B | ₪ 1.70B | ₪ 1.64B |
| Gross Profit | ₪ 564.61M | ₪ 535.00M | ₪ 453.73M | ₪ 425.23M | ₪ 407.53M |
| Operating Income | ₪ 77.17M | ₪ 75.11M | ₪ 67.01M | ₪ 52.34M | ₪ 65.31M |
| EBITDA | ₪ 163.66M | ₪ 147.38M | ₪ 125.97M | ₪ 107.27M | ₪ 117.36M |
| Net Income | ₪ 71.06M | ₪ 58.71M | ₪ 39.82M | ₪ 32.71M | ₪ 45.39M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 8.08M | ₪ 4.72M | ₪ 13.95M | ₪ 8.12M | ₪ 22.41M |
| Total Assets | ₪ 1.38B | ₪ 1.25B | ₪ 1.15B | ₪ 1.10B | ₪ 872.78M |
| Total Debt | ₪ 624.91M | ₪ 553.71M | ₪ 558.94M | ₪ 542.12M | ₪ 346.04M |
| Net Debt | ₪ 616.83M | ₪ 548.99M | ₪ 544.99M | ₪ 534.00M | ₪ 323.62M |
| Total Liabilities | ₪ 927.67M | ₪ 848.09M | ₪ 790.40M | ₪ 779.01M | ₪ 589.29M |
| Stockholders' Equity | ₪ 449.29M | ₪ 405.60M | ₪ 357.09M | ₪ 317.11M | ₪ 283.49M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 77.76M | ₪ 133.20M | ₪ -26.58M | ₪ 17.16M | ₪ 26.40M |
| Operating Cash Flow | ₪ 103.44M | ₪ 156.65M | ₪ 10.96M | ₪ 55.63M | ₪ 75.63M |
| Investing Cash Flow | ₪ -7.67M | ₪ -63.59M | ₪ 19.14M | ₪ -82.63M | ₪ -51.89M |
| Financing Cash Flow | ₪ -92.42M | ₪ -102.29M | ₪ -24.27M | ₪ 12.70M | ₪ -16.88M |