| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 1.60B | ₪ 1.44B | ₪ 1.52B | ₪ 1.42B | ₪ 970.92M |
| Gross Profit | ₪ 167.97M | ₪ 163.22M | ₪ 175.21M | ₪ 168.39M | ₪ 114.47M |
| Operating Income | ₪ 63.73M | ₪ 62.24M | ₪ 82.27M | ₪ 98.08M | ₪ 64.43M |
| EBITDA | ₪ 79.86M | ₪ 76.11M | ₪ 90.56M | ₪ 110.02M | ₪ 79.05M |
| Net Income | ₪ 36.16M | ₪ 32.73M | ₪ 46.86M | ₪ 68.63M | ₪ 42.96M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 10.32M | ₪ 11.42M | ₪ 7.07M | ₪ 28.28M | ₪ 4.81M |
| Total Assets | ₪ 843.75M | ₪ 564.33M | ₪ 619.52M | ₪ 524.17M | ₪ 332.29M |
| Total Debt | ₪ 290.74M | ₪ 127.23M | ₪ 202.13M | ₪ 79.99M | ₪ 53.54M |
| Net Debt | ₪ 280.43M | ₪ 115.81M | ₪ 195.06M | ₪ 51.70M | ₪ 48.73M |
| Total Liabilities | ₪ 581.01M | ₪ 322.41M | ₪ 402.44M | ₪ 341.48M | ₪ 254.47M |
| Stockholders' Equity | ₪ 260.82M | ₪ 240.30M | ₪ 218.79M | ₪ 182.69M | ₪ 77.83M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -112.83M | ₪ 91.66M | ₪ 12.16M | ₪ 17.51M | ₪ 89.19M |
| Operating Cash Flow | ₪ -105.29M | ₪ 96.12M | ₪ 15.91M | ₪ 23.11M | ₪ 90.13M |
| Investing Cash Flow | ₪ -4.35M | ₪ 476.00K | ₪ -68.39M | ₪ -5.58M | ₪ -939.00K |
| Financing Cash Flow | ₪ 107.58M | ₪ -92.16M | ₪ 31.14M | ₪ 5.41M | ₪ -94.01M |