| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 525.16M | ₪ 572.21M | ₪ 606.99M | ₪ 620.55M | ₪ 652.59M |
| Gross Profit | ₪ 74.22M | ₪ 127.97M | ₪ 164.38M | ₪ 152.11M | ₪ 143.23M |
| Operating Income | ₪ 23.19M | ₪ 84.49M | ₪ 120.06M | ₪ 151.19M | ₪ 110.68M |
| EBITDA | ₪ 176.35M | ₪ 111.61M | ₪ 126.08M | ₪ 158.34M | ₪ 125.05M |
| Net Income | ₪ 96.79M | ₪ 28.59M | ₪ 36.50M | ₪ 151.30M | ₪ 90.27M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 314.31M | ₪ 97.99M | ₪ 155.78M | ₪ 127.34M | ₪ 202.31M |
| Total Assets | ₪ 3.25B | ₪ 2.34B | ₪ 2.20B | ₪ 2.07B | ₪ 1.44B |
| Total Debt | ₪ 1.53B | ₪ 1.06B | ₪ 1.05B | ₪ 889.09M | ₪ 514.88M |
| Net Debt | ₪ 1.22B | ₪ 963.47M | ₪ 892.99M | ₪ 761.75M | ₪ 314.27M |
| Total Liabilities | ₪ 2.29B | ₪ 1.47B | ₪ 1.37B | ₪ 1.28B | ₪ 802.76M |
| Stockholders' Equity | ₪ 649.20M | ₪ 552.79M | ₪ 527.95M | ₪ 496.61M | ₪ 396.08M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -190.70M | ₪ 33.20M | ₪ -113.90M | ₪ -186.15M | ₪ 88.51M |
| Operating Cash Flow | ₪ -186.41M | ₪ 39.70M | ₪ -112.59M | ₪ -171.98M | ₪ 95.71M |
| Investing Cash Flow | ₪ -85.50M | ₪ -87.14M | ₪ 7.51M | ₪ -172.84M | ₪ -255.97M |
| Financing Cash Flow | ₪ 418.35M | ₪ -10.29M | ₪ 133.52M | ₪ 269.58M | ₪ 131.02M |