| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 6.50M | ₪ 134.78M | ₪ 136.73M | ₪ 95.44M | ₪ 59.32M |
| Gross Profit | ₪ -33.57M | ₪ 134.78M | ₪ 136.73M | ₪ 88.59M | ₪ 54.79M |
| Operating Income | ₪ -56.60M | ₪ 110.33M | ₪ 103.29M | ₪ 77.28M | ₪ 49.37M |
| EBITDA | ₪ 84.43M | ₪ 110.36M | ₪ 103.30M | ₪ 77.66M | ₪ 49.73M |
| Net Income | ₪ 42.74M | ₪ 38.39M | ₪ 38.02M | ₪ 36.32M | ₪ 23.18M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 81.68M | ₪ 81.95M | ₪ 31.87M | ₪ 26.81M | ₪ 99.57M |
| Total Assets | ₪ 1.08B | ₪ 971.49M | ₪ 804.85M | ₪ 806.09M | ₪ 698.93M |
| Total Debt | ₪ 841.45M | ₪ 766.17M | ₪ 603.68M | ₪ 641.19M | ₪ 569.42M |
| Net Debt | ₪ 760.33M | ₪ 685.26M | ₪ 571.81M | ₪ 614.37M | ₪ 469.85M |
| Total Liabilities | ₪ 861.73M | ₪ 775.06M | ₪ 623.54M | ₪ 656.17M | ₪ 575.86M |
| Stockholders' Equity | ₪ 219.28M | ₪ 196.42M | ₪ 181.30M | ₪ 149.92M | ₪ 123.08M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -84.83M | ₪ -9.88M | ₪ 86.42M | ₪ -123.25M | ₪ -219.17M |
| Operating Cash Flow | ₪ -84.79M | ₪ -9.87M | ₪ 86.45M | ₪ -123.22M | ₪ -219.15M |
| Investing Cash Flow | ₪ -30.00K | ₪ 474.00K | ₪ -40.00K | ₪ -35.00K | ₪ -5.00K |
| Financing Cash Flow | ₪ 85.02M | ₪ 58.44M | ₪ -81.36M | ₪ 50.49M | ₪ 311.94M |