| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 673.91M | ₪ 713.82M | ₪ 708.07M | ₪ 548.76M | ₪ 470.23M |
| Gross Profit | ₪ 97.24M | ₪ 128.15M | ₪ 139.41M | ₪ 106.17M | ₪ 108.76M |
| Operating Income | ₪ -19.87M | ₪ 38.06M | ₪ 25.45M | ₪ 5.51M | ₪ 30.86M |
| EBITDA | ₪ 38.05M | ₪ 88.45M | ₪ 69.11M | ₪ 39.94M | ₪ 48.22M |
| Net Income | ₪ -52.26M | ₪ 7.51M | ₪ 1.21M | ₪ -5.46M | ₪ 15.31M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 12.94M | ₪ 30.64M | ₪ 44.00M | ₪ 59.50M | ₪ 8.03M |
| Total Assets | ₪ 1.11B | ₪ 1.11B | ₪ 909.34M | ₪ 773.83M | ₪ 473.15M |
| Total Debt | ₪ 706.64M | ₪ 640.23M | ₪ 463.40M | ₪ 376.15M | ₪ 265.30M |
| Net Debt | ₪ 693.70M | ₪ 609.59M | ₪ 432.43M | ₪ 353.22M | ₪ 257.27M |
| Total Liabilities | ₪ 906.87M | ₪ 866.18M | ₪ 674.90M | ₪ 576.05M | ₪ 386.85M |
| Stockholders' Equity | ₪ 198.11M | ₪ 243.98M | ₪ 234.00M | ₪ 197.75M | ₪ 86.30M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -53.08M | ₪ -29.43M | ₪ -66.65M | ₪ -64.60M | ₪ -5.80M |
| Operating Cash Flow | ₪ -27.55M | ₪ 50.53M | ₪ 22.81M | ₪ -22.19M | ₪ 22.20M |
| Investing Cash Flow | ₪ -28.42M | ₪ -82.85M | ₪ -104.15M | ₪ -109.33M | ₪ -28.88M |
| Financing Cash Flow | ₪ 38.27M | ₪ 32.00M | ₪ 89.38M | ₪ 146.42M | ₪ 12.05M |