| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 1.43B | ₪ 1.33B | ₪ 1.12B | ₪ 1.05B | ₪ 976.27M |
| Gross Profit | ₪ 547.76M | ₪ 556.10M | ₪ 468.24M | ₪ 418.31M | ₪ 379.27M |
| Operating Income | ₪ 232.92M | ₪ 183.97M | ₪ 148.38M | ₪ 123.45M | ₪ 128.57M |
| EBITDA | ₪ 325.62M | ₪ 279.94M | ₪ 226.70M | ₪ 188.56M | ₪ 180.49M |
| Net Income | ₪ 124.92M | ₪ 108.76M | ₪ 81.01M | ₪ 64.16M | ₪ 68.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 163.05M | ₪ 97.15M | ₪ 128.86M | ₪ 80.53M | ₪ 50.34M |
| Total Assets | ₪ 1.37B | ₪ 1.29B | ₪ 1.11B | ₪ 995.32M | ₪ 972.15M |
| Total Debt | ₪ 810.45M | ₪ 794.58M | ₪ 688.22M | ₪ 644.88M | ₪ 643.43M |
| Net Debt | ₪ 647.40M | ₪ 697.43M | ₪ 559.37M | ₪ 564.34M | ₪ 593.09M |
| Total Liabilities | ₪ 1.07B | ₪ 1.01B | ₪ 880.30M | ₪ 781.09M | ₪ 771.54M |
| Stockholders' Equity | ₪ 282.37M | ₪ 270.94M | ₪ 221.70M | ₪ 202.07M | ₪ 188.08M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 263.09M | ₪ 88.30M | ₪ 188.39M | ₪ 174.26M | ₪ 6.75M |
| Operating Cash Flow | ₪ 291.50M | ₪ 132.27M | ₪ 219.26M | ₪ 201.01M | ₪ 40.14M |
| Investing Cash Flow | ₪ -28.60M | ₪ -44.15M | ₪ -31.85M | ₪ -26.65M | ₪ -11.60M |
| Financing Cash Flow | ₪ -198.20M | ₪ -119.80M | ₪ -139.11M | ₪ -144.17M | ₪ -96.47M |