| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 99.67M | ₪ 88.07M | ₪ 82.05M | ₪ 75.30M | ₪ 63.53M |
| Gross Profit | ₪ 92.21M | ₪ 82.88M | ₪ 76.89M | ₪ 70.37M | ₪ 58.30M |
| Operating Income | ₪ 72.09M | ₪ 115.51M | ₪ 76.83M | ₪ 135.56M | ₪ 80.71M |
| EBITDA | ₪ 160.73M | ₪ 120.89M | ₪ 83.36M | ₪ 136.67M | ₪ 84.19M |
| Net Income | ₪ 105.81M | ₪ 67.11M | ₪ 41.30M | ₪ 95.43M | ₪ 54.25M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 193.77M | ₪ 57.03M | ₪ 21.80M | ₪ 104.51M | ₪ 98.79M |
| Total Assets | ₪ 1.54B | ₪ 1.36B | ₪ 1.13B | ₪ 1.17B | ₪ 961.75M |
| Total Debt | ₪ 781.73M | ₪ 691.93M | ₪ 546.20M | ₪ 486.93M | ₪ 513.15M |
| Net Debt | ₪ 587.96M | ₪ 634.90M | ₪ 534.05M | ₪ 514.33M | ₪ 414.36M |
| Total Liabilities | ₪ 921.29M | ₪ 835.29M | ₪ 656.27M | ₪ 731.09M | ₪ 593.71M |
| Stockholders' Equity | ₪ 611.57M | ₪ 522.63M | ₪ 471.09M | ₪ 442.13M | ₪ 368.04M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 39.26M | ₪ 23.92M | ₪ 31.89M | ₪ 12.14M | ₪ 32.46M |
| Operating Cash Flow | ₪ 39.26M | ₪ 23.93M | ₪ 33.03M | ₪ 12.14M | ₪ 32.71M |
| Investing Cash Flow | ₪ 14.15M | ₪ -113.48M | ₪ -28.74M | ₪ -84.83M | ₪ -135.87M |
| Financing Cash Flow | ₪ 83.34M | ₪ 134.44M | ₪ -94.72M | ₪ 77.08M | ₪ 151.02M |