| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 2.12B | ₪ 2.08B | ₪ 1.76B | ₪ 1.67B | ₪ 1.60B |
| Gross Profit | ₪ 1.21B | ₪ 1.19B | ₪ 987.53M | ₪ 930.52M | ₪ 950.26M |
| Operating Income | ₪ 176.64M | ₪ 236.30M | ₪ 106.95M | ₪ 137.87M | ₪ 284.75M |
| EBITDA | ₪ 405.67M | ₪ 451.88M | ₪ 340.20M | ₪ 160.46M | ₪ 294.90M |
| Net Income | ₪ 55.09M | ₪ 135.40M | ₪ 42.52M | ₪ -1.12M | ₪ 108.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 426.15M | ₪ 170.49M | ₪ 270.70M | ₪ 233.88M | ₪ 394.71M |
| Total Assets | ₪ 2.74B | ₪ 2.30B | ₪ 2.15B | ₪ 2.06B | ₪ 2.15B |
| Total Debt | ₪ 1.44B | ₪ 1.24B | ₪ 1.29B | ₪ 1.25B | ₪ 1.24B |
| Net Debt | ₪ 1.01B | ₪ 1.07B | ₪ 1.02B | ₪ 1.01B | ₪ 922.25M |
| Total Liabilities | ₪ 1.77B | ₪ 1.63B | ₪ 1.56B | ₪ 1.50B | ₪ 1.51B |
| Stockholders' Equity | ₪ 732.75M | ₪ 669.53M | ₪ 595.48M | ₪ 554.15M | ₪ 638.09M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 200.10M | ₪ 184.93M | ₪ 187.02M | ₪ 95.94M | ₪ 37.42M |
| Operating Cash Flow | ₪ 301.87M | ₪ 256.40M | ₪ 246.32M | ₪ 116.67M | ₪ 82.32M |
| Investing Cash Flow | ₪ -100.90M | ₪ -74.05M | ₪ -61.56M | ₪ 51.02M | ₪ -83.45M |
| Financing Cash Flow | ₪ 54.68M | ₪ -282.55M | ₪ -147.95M | ₪ -149.22M | ₪ -111.45M |