| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 3.75B | ₪ 3.56B | ₪ 3.37B | ₪ 2.91B | ₪ 2.74B |
| Gross Profit | ₪ 809.58M | ₪ 753.74M | ₪ 728.50M | ₪ 614.76M | ₪ 574.29M |
| Operating Income | ₪ 135.00M | ₪ 151.54M | ₪ 138.72M | ₪ 113.40M | ₪ 128.10M |
| EBITDA | ₪ 254.79M | ₪ 262.65M | ₪ 204.95M | ₪ 166.12M | ₪ 180.31M |
| Net Income | ₪ 109.51M | ₪ 111.77M | ₪ 73.07M | ₪ 75.19M | ₪ 86.53M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 54.77M | ₪ 183.37M | ₪ 79.61M | ₪ 102.95M | ₪ 74.42M |
| Total Assets | ₪ 2.02B | ₪ 1.91B | ₪ 1.85B | ₪ 1.52B | ₪ 1.35B |
| Total Debt | ₪ 516.50M | ₪ 525.60M | ₪ 552.87M | ₪ 340.14M | ₪ 387.30M |
| Net Debt | ₪ 461.74M | ₪ 448.01M | ₪ 473.26M | ₪ 237.19M | ₪ 312.88M |
| Total Liabilities | ₪ 1.00B | ₪ 1.06B | ₪ 1.02B | ₪ 752.67M | ₪ 738.71M |
| Stockholders' Equity | ₪ 990.28M | ₪ 832.82M | ₪ 815.67M | ₪ 766.85M | ₪ 607.09M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -19.50M | ₪ 128.16M | ₪ 4.07M | ₪ 94.98M | ₪ 80.35M |
| Operating Cash Flow | ₪ 74.03M | ₪ 199.04M | ₪ 56.42M | ₪ 129.23M | ₪ 108.68M |
| Investing Cash Flow | ₪ -41.68M | ₪ 14.14M | ₪ -194.69M | ₪ -40.98M | ₪ -130.74M |
| Financing Cash Flow | ₪ -54.52M | ₪ -213.24M | ₪ 118.11M | ₪ -63.29M | ₪ 49.81M |