| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 586.85M | ₪ 417.44M | ₪ 406.15M | ₪ 370.95M | ₪ 89.56M |
| Gross Profit | ₪ 253.82M | ₪ 220.89M | ₪ 180.25M | ₪ 203.86M | ₪ 61.85M |
| Operating Income | ₪ 62.58M | ₪ 83.53M | ₪ 60.16M | ₪ 230.52M | ₪ 94.89M |
| EBITDA | ₪ 76.98M | ₪ 227.35M | ₪ 249.89M | ₪ 367.91M | ₪ 175.85M |
| Net Income | ₪ 187.89M | ₪ 97.94M | ₪ 127.20M | ₪ 214.62M | ₪ 103.39M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 206.65M | ₪ 54.86M | ₪ 72.00M | ₪ 55.67M | ₪ 95.24M |
| Total Assets | ₪ 4.41B | ₪ 3.81B | ₪ 3.51B | ₪ 3.14B | ₪ 2.43B |
| Total Debt | ₪ 2.12B | ₪ 1.81B | ₪ 1.67B | ₪ 1.57B | ₪ 1.42B |
| Net Debt | ₪ 1.94B | ₪ 1.77B | ₪ 1.60B | ₪ 1.52B | ₪ 1.33B |
| Total Liabilities | ₪ 2.61B | ₪ 2.16B | ₪ 2.00B | ₪ 1.93B | ₪ 1.63B |
| Stockholders' Equity | ₪ 1.58B | ₪ 1.46B | ₪ 1.40B | ₪ 1.12B | ₪ 764.16M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -29.77M | ₪ 574.00K | ₪ 15.71M | ₪ 72.88M | ₪ -66.84M |
| Operating Cash Flow | ₪ -23.38M | ₪ 20.08M | ₪ 23.97M | ₪ 83.70M | ₪ -59.79M |
| Investing Cash Flow | ₪ -103.76M | ₪ -175.04M | ₪ -203.89M | ₪ -351.32M | ₪ -89.73M |
| Financing Cash Flow | ₪ 268.68M | ₪ 119.19M | ₪ 211.73M | ₪ 226.00M | ₪ 156.66M |