| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 2.04B | ₪ 1.86B | ₪ 1.68B | ₪ 1.60B | ₪ 1.59B |
| Gross Profit | ₪ 686.90M | ₪ 602.55M | ₪ 540.20M | ₪ 527.70M | ₪ 526.20M |
| Operating Income | ₪ 131.94M | ₪ 103.92M | ₪ 81.87M | ₪ 104.08M | ₪ 111.46M |
| EBITDA | ₪ 248.15M | ₪ 217.02M | ₪ 127.94M | ₪ 201.79M | ₪ 201.75M |
| Net Income | ₪ 73.32M | ₪ 58.03M | ₪ 37.65M | ₪ 61.10M | ₪ 70.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 52.49M | ₪ 23.63M | ₪ 15.01M | ₪ 43.48M | ₪ 48.64M |
| Total Assets | ₪ 1.54B | ₪ 1.26B | ₪ 1.24B | ₪ 1.19B | ₪ 1.07B |
| Total Debt | ₪ 729.56M | ₪ 593.71M | ₪ 633.82M | ₪ 610.57M | ₪ 503.03M |
| Net Debt | ₪ 677.07M | ₪ 570.08M | ₪ 618.80M | ₪ 567.08M | ₪ 454.38M |
| Total Liabilities | ₪ 1.16B | ₪ 929.10M | ₪ 957.49M | ₪ 922.72M | ₪ 831.69M |
| Stockholders' Equity | ₪ 385.88M | ₪ 332.44M | ₪ 287.06M | ₪ 262.69M | ₪ 236.90M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 132.43M | ₪ 95.92M | ₪ 50.55M | ₪ 49.54M | ₪ 108.77M |
| Operating Cash Flow | ₪ 229.84M | ₪ 156.88M | ₪ 137.15M | ₪ 105.64M | ₪ 158.11M |
| Investing Cash Flow | ₪ -170.27M | ₪ -60.95M | ₪ -95.55M | ₪ -57.86M | ₪ -49.06M |
| Financing Cash Flow | ₪ -30.71M | ₪ -87.32M | ₪ -70.07M | ₪ -52.94M | ₪ -94.92M |