| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 6.51B | ₪ 6.03B | ₪ 5.42B | ₪ 4.49B | ₪ 4.06B |
| Gross Profit | ₪ 265.70M | ₪ 253.00M | ₪ 279.24M | ₪ 278.88M | ₪ 198.13M |
| Operating Income | ₪ 197.74M | ₪ 190.10M | ₪ 248.59M | ₪ 218.23M | ₪ 163.50M |
| EBITDA | ₪ 333.48M | ₪ 316.25M | ₪ 336.11M | ₪ 300.77M | ₪ 228.94M |
| Net Income | ₪ 168.56M | ₪ 173.63M | ₪ 196.05M | ₪ 175.31M | ₪ 213.31M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 385.48M | ₪ 729.72M | ₪ 648.08M | ₪ 549.29M | ₪ 481.64M |
| Total Assets | ₪ 3.27B | ₪ 2.74B | ₪ 2.49B | ₪ 2.30B | ₪ 2.26B |
| Total Debt | ₪ 157.83M | ₪ 130.03M | ₪ 109.97M | ₪ 84.10M | ₪ 93.21M |
| Net Debt | ₪ -226.51M | ₪ -598.54M | ₪ -535.04M | ₪ -380.86M | ₪ -280.59M |
| Total Liabilities | ₪ 2.36B | ₪ 1.97B | ₪ 1.73B | ₪ 1.59B | ₪ 1.63B |
| Stockholders' Equity | ₪ 908.49M | ₪ 766.99M | ₪ 759.21M | ₪ 704.90M | ₪ 629.45M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -188.94M | ₪ 188.90M | ₪ 229.24M | ₪ 90.21M | ₪ 177.87M |
| Operating Cash Flow | ₪ -109.27M | ₪ 255.46M | ₪ 269.56M | ₪ 155.64M | ₪ 203.69M |
| Investing Cash Flow | ₪ -157.43M | ₪ 67.62M | ₪ 96.41M | ₪ 78.25M | ₪ -72.46M |
| Financing Cash Flow | ₪ -93.75M | ₪ -225.35M | ₪ -188.53M | ₪ -139.54M | ₪ -130.10M |