| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 277.12M | ₪ 420.31M | ₪ 209.65M | ₪ 157.75M | ₪ 132.87M |
| Gross Profit | ₪ 260.14M | ₪ 403.57M | ₪ 191.42M | ₪ 143.34M | ₪ 121.22M |
| Operating Income | ₪ 606.50M | ₪ 568.45M | ₪ 460.72M | ₪ 682.37M | ₪ 459.42M |
| EBITDA | ₪ 953.64M | ₪ 535.95M | ₪ -12.73M | ₪ 697.26M | ₪ 473.50M |
| Net Income | ₪ 657.72M | ₪ 252.85M | ₪ -187.97M | ₪ 730.61M | ₪ 329.42M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 521.46M | ₪ 786.31M | ₪ 413.36M | ₪ 616.99M | ₪ 234.78M |
| Total Assets | ₪ 8.73B | ₪ 7.79B | ₪ 7.20B | ₪ 6.81B | ₪ 5.17B |
| Total Debt | ₪ 4.86B | ₪ 4.58B | ₪ 4.31B | ₪ 3.81B | ₪ 2.93B |
| Net Debt | ₪ 4.50B | ₪ 4.07B | ₪ 3.98B | ₪ 3.33B | ₪ 2.79B |
| Total Liabilities | ₪ 5.41B | ₪ 5.03B | ₪ 4.69B | ₪ 4.23B | ₪ 3.17B |
| Stockholders' Equity | ₪ 3.20B | ₪ 2.65B | ₪ 2.42B | ₪ 2.52B | ₪ 1.95B |
| Cash Flow | |||||
| Free Cash Flow | ₪ 165.22M | ₪ 167.84M | ₪ 93.39M | ₪ 69.58M | ₪ 14.22M |
| Operating Cash Flow | ₪ 167.49M | ₪ 170.70M | ₪ 103.65M | ₪ 72.98M | ₪ 16.04M |
| Investing Cash Flow | ₪ -294.71M | ₪ -109.14M | ₪ -474.08M | ₪ -442.32M | ₪ -689.02M |
| Financing Cash Flow | ₪ -15.79M | ₪ 109.22M | ₪ 226.82M | ₪ 711.79M | ₪ 726.13M |