| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 394.18M | ₪ 417.87M | ₪ 576.93M | ₪ 290.54M | ₪ 218.15M |
| Gross Profit | ₪ 155.92M | ₪ 149.00M | ₪ 214.06M | ₪ 114.68M | ₪ 94.61M |
| Operating Income | ₪ 117.28M | ₪ 156.66M | ₪ 374.29M | ₪ 169.14M | ₪ 134.68M |
| EBITDA | ₪ 214.17M | ₪ 158.13M | ₪ 384.97M | ₪ 175.51M | ₪ 135.79M |
| Net Income | ₪ 92.86M | ₪ 83.65M | ₪ 196.95M | ₪ 96.91M | ₪ 89.71M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 177.07M | ₪ 141.57M | ₪ 145.63M | ₪ 341.45M | ₪ 107.63M |
| Total Assets | ₪ 5.30B | ₪ 4.20B | ₪ 3.81B | ₪ 3.41B | ₪ 2.27B |
| Total Debt | ₪ 3.18B | ₪ 2.28B | ₪ 2.12B | ₪ 1.75B | ₪ 1.32B |
| Net Debt | ₪ 3.00B | ₪ 2.14B | ₪ 1.97B | ₪ 1.41B | ₪ 1.21B |
| Total Liabilities | ₪ 3.72B | ₪ 2.75B | ₪ 2.50B | ₪ 2.35B | ₪ 1.53B |
| Stockholders' Equity | ₪ 1.36B | ₪ 1.25B | ₪ 1.11B | ₪ 940.86M | ₪ 633.00M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -875.59M | ₪ 54.06M | ₪ -318.17M | ₪ -381.68M | ₪ -590.14M |
| Operating Cash Flow | ₪ -866.51M | ₪ 60.00M | ₪ -314.25M | ₪ -315.62M | ₪ -587.97M |
| Investing Cash Flow | ₪ -224.16M | ₪ -266.95M | ₪ -208.49M | ₪ -78.38M | ₪ 5.80M |
| Financing Cash Flow | ₪ 985.72M | ₪ 202.90M | ₪ 326.92M | ₪ 627.82M | ₪ 585.81M |