| Dec 25 | Dec 24 | Mar 24 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 522.42M | ₪ 423.60M | ₪ 487.68M | ₪ 15.51M | ₪ 15.24M |
| Gross Profit | ₪ 92.44M | ₪ 60.24M | ₪ 487.68M | ₪ 6.52M | ₪ 6.53M |
| Operating Income | ₪ 56.63M | ₪ 24.70M | ₪ 123.11M | ₪ 180.77M | ₪ 183.63M |
| EBITDA | ₪ 322.48M | ₪ 261.89M | ₪ -19.00M | ₪ 191.80M | ₪ 190.21M |
| Net Income | ₪ 211.84M | ₪ 155.96M | ₪ 96.42M | ₪ 162.09M | ₪ 172.09M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 247.23M | ₪ 362.92M | ₪ 180.85M | ₪ 80.55M | ₪ 104.09M |
| Total Assets | ₪ 2.55B | ₪ 2.49B | ₪ 2.13B | ₪ 1.67B | ₪ 1.07B |
| Total Debt | ₪ 983.90M | ₪ 1.10B | ₪ 668.35M | ₪ 530.00M | ₪ 298.39M |
| Net Debt | ₪ 746.97M | ₪ 744.40M | ₪ 487.50M | ₪ 452.20M | ₪ 245.00M |
| Total Liabilities | ₪ 1.15B | ₪ 1.25B | ₪ 1.02B | ₪ 696.48M | ₪ 312.44M |
| Stockholders' Equity | ₪ 1.35B | ₪ 1.20B | ₪ 1.08B | ₪ 972.04M | ₪ 759.38M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 20.47M | ₪ -14.24M | ₪ -9.39M | ₪ -35.50M | ₪ 38.16M |
| Operating Cash Flow | ₪ 49.19M | ₪ 25.33M | ₪ 21.20M | ₪ 7.08M | ₪ 45.62M |
| Investing Cash Flow | ₪ -126.45M | ₪ -78.75M | ₪ -143.70M | ₪ -143.93M | ₪ -132.26M |
| Financing Cash Flow | ₪ -40.03M | ₪ 229.28M | ₪ 224.45M | ₪ 161.43M | ₪ 121.99M |