| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 381.14M | ₪ 139.41M | ₪ 362.79M | ₪ 241.14M | ₪ 356.83M |
| Gross Profit | ₪ 90.31M | ₪ 36.79M | ₪ 198.70M | ₪ 46.52M | ₪ 88.09M |
| Operating Income | ₪ 46.39M | ₪ 2.70M | ₪ 167.40M | ₪ 26.87M | ₪ 116.56M |
| EBITDA | ₪ 55.76M | ₪ 29.31M | ₪ 194.34M | ₪ 29.77M | ₪ 58.10M |
| Net Income | ₪ 8.64M | ₪ -9.64M | ₪ 128.72M | ₪ 2.24M | ₪ 61.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 37.23M | ₪ 75.65M | ₪ 76.88M | ₪ 66.87M | ₪ 40.65M |
| Total Assets | ₪ 1.76B | ₪ 1.68B | ₪ 1.37B | ₪ 1.58B | ₪ 1.33B |
| Total Debt | ₪ 1.38B | ₪ 1.30B | ₪ 912.50M | ₪ 921.53M | ₪ 901.37M |
| Net Debt | ₪ 1.34B | ₪ 1.22B | ₪ 836.10M | ₪ 859.20M | ₪ 865.73M |
| Total Liabilities | ₪ 1.48B | ₪ 1.40B | ₪ 1.07B | ₪ 1.24B | ₪ 1.00B |
| Stockholders' Equity | ₪ 281.00M | ₪ 289.13M | ₪ 299.44M | ₪ 337.43M | ₪ 330.91M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -144.20M | ₪ -354.63M | ₪ 7.64M | ₪ -14.63M | ₪ -179.53M |
| Operating Cash Flow | ₪ -132.38M | ₪ -335.48M | ₪ 19.58M | ₪ -13.39M | ₪ -179.15M |
| Investing Cash Flow | ₪ 4.67M | ₪ -32.34M | ₪ -79.78M | ₪ -112.09M | ₪ -27.79M |
| Financing Cash Flow | ₪ 89.42M | ₪ 366.04M | ₪ 67.29M | ₪ 163.26M | ₪ 208.47M |