| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 482.30M | ₪ 297.07M | ₪ 469.51M | ₪ 560.04M | ₪ 167.69M |
| Gross Profit | ₪ 142.00M | ₪ 92.95M | ₪ 196.60M | ₪ 216.54M | ₪ 43.84M |
| Operating Income | ₪ 103.60M | ₪ 65.27M | ₪ 169.18M | ₪ 194.48M | ₪ 26.26M |
| EBITDA | ₪ 114.08M | ₪ 73.30M | ₪ 169.06M | ₪ 196.52M | ₪ 24.58M |
| Net Income | ₪ 51.53M | ₪ 33.07M | ₪ 113.53M | ₪ 137.45M | ₪ 4.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 57.16M | ₪ 68.22M | ₪ 176.35M | ₪ 114.71M | ₪ 61.43M |
| Total Assets | ₪ 1.38B | ₪ 1.32B | ₪ 1.23B | ₪ 961.02M | ₪ 860.77M |
| Total Debt | ₪ 637.81M | ₪ 509.07M | ₪ 308.54M | ₪ 303.24M | ₪ 492.15M |
| Net Debt | ₪ 606.46M | ₪ 443.67M | ₪ 171.89M | ₪ 222.91M | ₪ 432.33M |
| Total Liabilities | ₪ 855.28M | ₪ 820.64M | ₪ 742.81M | ₪ 570.86M | ₪ 602.35M |
| Stockholders' Equity | ₪ 524.64M | ₪ 501.42M | ₪ 483.52M | ₪ 390.16M | ₪ 258.42M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -99.40M | ₪ -266.79M | ₪ 102.57M | ₪ 318.76M | ₪ -24.80M |
| Operating Cash Flow | ₪ -93.42M | ₪ -263.27M | ₪ 103.33M | ₪ 320.29M | ₪ -23.23M |
| Investing Cash Flow | ₪ -39.34M | ₪ 6.96M | ₪ -32.45M | ₪ -105.19M | ₪ 30.85M |
| Financing Cash Flow | ₪ 98.71M | ₪ 185.06M | ₪ -14.56M | ₪ -194.59M | ₪ 24.55M |