| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 162.03M | ₪ 162.76M | ₪ 181.77M | ₪ 72.53M | ₪ 70.80M |
| Gross Profit | ₪ 46.26M | ₪ 56.62M | ₪ 59.55M | ₪ 23.34M | ₪ 1.50M |
| Operating Income | ₪ 19.35M | ₪ 24.61M | ₪ 28.70M | ₪ 11.67M | ₪ -5.18M |
| EBITDA | ₪ 33.38M | ₪ 40.66M | ₪ 43.76M | ₪ 16.37M | ₪ 4.03M |
| Net Income | ₪ 15.96M | ₪ 17.26M | ₪ 15.75M | ₪ 9.99M | ₪ -19.56M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 23.55M | ₪ 8.72M | ₪ 4.14M | ₪ 33.12M | ₪ 3.61M |
| Total Assets | ₪ 237.00M | ₪ 230.01M | ₪ 77.90M | ₪ 323.37M | ₪ 61.11M |
| Total Debt | ₪ 67.05M | ₪ 64.66M | ₪ 24.36M | ₪ 110.92M | ₪ 34.67M |
| Net Debt | ₪ 43.50M | ₪ 55.94M | ₪ 20.22M | ₪ 77.79M | ₪ 31.09M |
| Total Liabilities | ₪ 93.18M | ₪ 101.07M | ₪ 43.95M | ₪ 226.72M | ₪ 68.55M |
| Stockholders' Equity | ₪ 103.54M | ₪ 93.68M | ₪ 26.04M | ₪ 77.25M | ₪ -7.44M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 29.05M | ₪ 9.60M | ₪ 2.42M | ₪ -1.64M | ₪ -6.70M |
| Operating Cash Flow | ₪ 36.61M | ₪ 22.27M | ₪ 14.01M | ₪ 2.17M | ₪ -2.95M |
| Investing Cash Flow | ₪ -15.30M | ₪ 13.52M | ₪ -7.63M | ₪ -44.07M | ₪ -3.30M |
| Financing Cash Flow | ₪ -6.27M | ₪ -42.51M | ₪ -25.23M | ₪ 71.85M | ₪ 8.15M |