| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 220.56M | ₪ 203.43M | ₪ 182.52M | ₪ 68.65M | ₪ 46.22M |
| Gross Profit | ₪ 216.51M | ₪ 106.59M | ₪ 175.59M | ₪ 68.65M | ₪ 34.59M |
| Operating Income | ₪ 178.82M | ₪ 67.19M | ₪ 138.02M | ₪ 37.77M | ₪ 10.98M |
| EBITDA | ₪ 180.78M | ₪ 69.18M | ₪ 140.01M | ₪ 0.00 | ₪ 11.82M |
| Net Income | ₪ 50.31M | ₪ 50.93M | ₪ 41.02M | ₪ 26.44M | ₪ 5.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 50.72M | ₪ 49.32M | ₪ 51.43M | ₪ 11.54M | ₪ 6.31M |
| Total Assets | ₪ 2.43B | ₪ 1.63B | ₪ 1.61B | ₪ 1.11B | ₪ 716.47M |
| Total Debt | ₪ 1.92B | ₪ 1.25B | ₪ 1.17B | ₪ 841.77M | ₪ 472.11M |
| Net Debt | ₪ 1.86B | ₪ 1.20B | ₪ 1.12B | ₪ 830.23M | ₪ 465.80M |
| Total Liabilities | ₪ 2.02B | ₪ 1.33B | ₪ 1.35B | ₪ 906.84M | ₪ 549.60M |
| Stockholders' Equity | ₪ 406.19M | ₪ 305.73M | ₪ 258.38M | ₪ 198.97M | ₪ 166.86M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 76.45M | ₪ -187.88M | ₪ 64.35M | ₪ -146.64M | ₪ -97.66M |
| Operating Cash Flow | ₪ 76.82M | ₪ -187.66M | ₪ 64.65M | ₪ -146.30M | ₪ -96.89M |
| Investing Cash Flow | ₪ -790.18M | ₪ 6.46M | ₪ -300.00K | ₪ -2.84M | ₪ -7.27M |
| Financing Cash Flow | ₪ 714.76M | ₪ 179.09M | ₪ -24.46M | ₪ 154.37M | ₪ 105.70M |