| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 1.41B | ₪ 1.63B | ₪ 1.89B | ₪ 1.79B | ₪ 1.41B |
| Gross Profit | ₪ 374.91M | ₪ 586.16M | ₪ 789.92M | ₪ 718.31M | ₪ 593.26M |
| Operating Income | ₪ -47.11M | ₪ 37.24M | ₪ 258.21M | ₪ 292.66M | ₪ 277.72M |
| EBITDA | ₪ -13.11M | ₪ 142.23M | ₪ 336.20M | ₪ 354.17M | ₪ 345.63M |
| Net Income | ₪ -227.80M | ₪ -34.15M | ₪ 148.25M | ₪ 218.30M | ₪ 224.01M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 131.10M | ₪ 104.67M | ₪ 148.76M | ₪ 138.51M | ₪ 257.40M |
| Total Assets | ₪ 1.64B | ₪ 2.09B | ₪ 2.18B | ₪ 2.09B | ₪ 1.44B |
| Total Debt | ₪ 879.39M | ₪ 1.05B | ₪ 995.82M | ₪ 876.64M | ₪ 458.20M |
| Net Debt | ₪ 770.30M | ₪ 963.09M | ₪ 865.77M | ₪ 755.75M | ₪ 220.43M |
| Total Liabilities | ₪ 1.22B | ₪ 1.37B | ₪ 1.34B | ₪ 1.35B | ₪ 850.42M |
| Stockholders' Equity | ₪ 372.00M | ₪ 660.96M | ₪ 758.22M | ₪ 674.08M | ₪ 547.06M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 237.72M | ₪ 36.39M | ₪ 53.84M | ₪ -334.12M | ₪ 39.29M |
| Operating Cash Flow | ₪ 293.33M | ₪ 129.54M | ₪ 164.38M | ₪ -216.75M | ₪ 131.84M |
| Investing Cash Flow | ₪ -80.00M | ₪ -129.19M | ₪ -133.88M | ₪ -130.63M | ₪ -108.56M |
| Financing Cash Flow | ₪ -178.77M | ₪ -49.79M | ₪ -25.41M | ₪ 217.40M | ₪ 11.20M |