| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 202.52M | ₪ 182.22M | ₪ 164.67M | ₪ 169.69M | ₪ 158.81M |
| Gross Profit | ₪ 36.50M | ₪ 34.58M | ₪ 32.92M | ₪ 31.50M | ₪ 28.21M |
| Operating Income | ₪ 16.60M | ₪ 14.16M | ₪ 11.94M | ₪ 11.50M | ₪ 8.48M |
| EBITDA | ₪ 27.52M | ₪ 14.08M | ₪ 12.36M | ₪ 11.32M | ₪ 16.87M |
| Net Income | ₪ 15.10M | ₪ 8.73M | ₪ 6.26M | ₪ 5.12M | ₪ 5.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 2.73M | ₪ 4.21M | ₪ 3.47M | ₪ 7.04M | ₪ 7.55M |
| Total Assets | ₪ 144.69M | ₪ 143.44M | ₪ 132.71M | ₪ 134.19M | ₪ 133.35M |
| Total Debt | ₪ 34.22M | ₪ 67.43M | ₪ 71.23M | ₪ 75.14M | ₪ 80.32M |
| Net Debt | ₪ 31.50M | ₪ 63.22M | ₪ 67.76M | ₪ 62.82M | ₪ 64.80M |
| Total Liabilities | ₪ 79.34M | ₪ 93.32M | ₪ 91.50M | ₪ 99.57M | ₪ 105.36M |
| Stockholders' Equity | ₪ 65.35M | ₪ 50.13M | ₪ 41.22M | ₪ 34.63M | ₪ 28.00M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 15.28M | ₪ 22.76M | ₪ 21.84M | ₪ 10.47M | ₪ 16.70M |
| Operating Cash Flow | ₪ 15.89M | ₪ 23.38M | ₪ 22.36M | ₪ 10.71M | ₪ 17.75M |
| Investing Cash Flow | ₪ -439.00K | ₪ 303.00K | ₪ -452.00K | ₪ 1.81M | ₪ 3.25M |
| Financing Cash Flow | ₪ -17.33M | ₪ -22.95M | ₪ -25.48M | ₪ -13.03M | ₪ -18.15M |