| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 322.45M | ₪ 284.45M | ₪ 201.14M | ₪ 173.94M | ₪ 130.24M |
| Gross Profit | ₪ 87.26M | ₪ 123.79M | ₪ 117.96M | ₪ 106.53M | ₪ 88.78M |
| Operating Income | ₪ 63.99M | ₪ 147.57M | ₪ 129.00M | ₪ 180.90M | ₪ 200.20M |
| EBITDA | ₪ -77.89M | ₪ 157.50M | ₪ 141.98M | ₪ 192.63M | ₪ 203.17M |
| Net Income | ₪ -97.77M | ₪ 93.70M | ₪ 78.06M | ₪ 125.57M | ₪ 144.52M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 21.06M | ₪ 16.74M | ₪ 20.43M | ₪ 19.72M | ₪ 21.29M |
| Total Assets | ₪ 3.15B | ₪ 3.14B | ₪ 2.72B | ₪ 2.55B | ₪ 2.54B |
| Total Debt | ₪ 1.69B | ₪ 1.49B | ₪ 1.11B | ₪ 1.19B | ₪ 1.21B |
| Net Debt | ₪ 1.67B | ₪ 1.47B | ₪ 1.09B | ₪ 1.17B | ₪ 1.18B |
| Total Liabilities | ₪ 2.09B | ₪ 1.97B | ₪ 1.61B | ₪ 1.48B | ₪ 1.54B |
| Stockholders' Equity | ₪ 1.04B | ₪ 1.15B | ₪ 1.09B | ₪ 1.06B | ₪ 988.07M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 38.59M | ₪ -200.73M | ₪ 101.30M | ₪ -29.39M | ₪ 114.96M |
| Operating Cash Flow | ₪ 44.92M | ₪ -197.73M | ₪ 105.63M | ₪ -25.08M | ₪ 115.79M |
| Investing Cash Flow | ₪ -206.47M | ₪ -123.08M | ₪ -133.88M | ₪ 107.82M | ₪ -152.06M |
| Financing Cash Flow | ₪ 165.87M | ₪ 317.12M | ₪ 28.96M | ₪ -83.98M | ₪ 762.00K |