| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 437.49M | ₪ 366.63M | ₪ 329.01M | ₪ 294.57M | ₪ 240.67M |
| Gross Profit | ₪ 89.47M | ₪ 79.38M | ₪ 68.25M | ₪ 54.10M | ₪ 42.59M |
| Operating Income | ₪ 31.58M | ₪ 26.80M | ₪ 16.86M | ₪ 2.13M | ₪ 1.43M |
| EBITDA | ₪ 64.09M | ₪ 57.15M | ₪ 45.92M | ₪ 33.56M | ₪ 22.48M |
| Net Income | ₪ 16.62M | ₪ 13.97M | ₪ 8.47M | ₪ 8.85M | ₪ -1.91M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 10.39M | ₪ 11.97M | ₪ 13.31M | ₪ 8.19M | ₪ 17.94M |
| Total Assets | ₪ 601.53M | ₪ 485.56M | ₪ 483.95M | ₪ 499.67M | ₪ 470.05M |
| Total Debt | ₪ 187.00M | ₪ 136.86M | ₪ 165.46M | ₪ 214.36M | ₪ 199.43M |
| Net Debt | ₪ 176.61M | ₪ 124.90M | ₪ 152.15M | ₪ 206.17M | ₪ 181.49M |
| Total Liabilities | ₪ 415.55M | ₪ 314.37M | ₪ 328.65M | ₪ 360.13M | ₪ 352.33M |
| Stockholders' Equity | ₪ 177.18M | ₪ 164.78M | ₪ 150.11M | ₪ 138.19M | ₪ 117.07M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -19.67M | ₪ 55.37M | ₪ 49.14M | ₪ -11.42M | ₪ 10.33M |
| Operating Cash Flow | ₪ 31.28M | ₪ 73.20M | ₪ 56.63M | ₪ 2.98M | ₪ 24.46M |
| Investing Cash Flow | ₪ -43.39M | ₪ -18.72M | ₪ -2.36M | ₪ -13.51M | ₪ -179.22M |
| Financing Cash Flow | ₪ 10.54M | ₪ -55.82M | ₪ -49.15M | ₪ 784.00K | ₪ 144.81M |