| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 224.15M | ₪ 186.59M | ₪ 191.18M | ₪ 181.51M | ₪ 133.45M |
| Gross Profit | ₪ 214.35M | ₪ 124.48M | ₪ 140.15M | ₪ 143.48M | ₪ 102.27M |
| Operating Income | ₪ 189.28M | ₪ 89.34M | ₪ 87.19M | ₪ 100.17M | ₪ 90.15M |
| EBITDA | ₪ 203.68M | ₪ 114.45M | ₪ 108.54M | ₪ 118.56M | ₪ 101.32M |
| Net Income | ₪ 90.25M | ₪ 69.57M | ₪ 65.35M | ₪ 79.08M | ₪ 70.56M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 77.45M | ₪ 21.93M | ₪ 29.49M | ₪ 63.03M | ₪ 33.71M |
| Total Assets | ₪ 1.96B | ₪ 1.54B | ₪ 1.27B | ₪ 1.54B | ₪ 1.22B |
| Total Debt | ₪ 1.46B | ₪ 1.10B | ₪ 878.08M | ₪ 1.14B | ₪ 892.07M |
| Net Debt | ₪ 1.39B | ₪ 1.08B | ₪ 848.66M | ₪ 1.08B | ₪ 861.03M |
| Total Liabilities | ₪ 1.47B | ₪ 1.11B | ₪ 888.88M | ₪ 1.20B | ₪ 940.07M |
| Stockholders' Equity | ₪ 469.18M | ₪ 417.93M | ₪ 368.36M | ₪ 329.50M | ₪ 279.34M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -256.15M | ₪ -15.30M | ₪ 157.48M | ₪ -38.09M | ₪ -26.68M |
| Operating Cash Flow | ₪ -255.00M | ₪ -14.72M | ₪ 157.73M | ₪ -37.23M | ₪ -26.59M |
| Investing Cash Flow | ₪ -962.00K | ₪ 1.24M | ₪ 551.00K | ₪ -16.52M | ₪ 6.47M |
| Financing Cash Flow | ₪ 302.47M | ₪ 4.29M | ₪ -191.51M | ₪ 85.35M | ₪ 28.19M |