| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 47.82M | ₪ 131.85M | ₪ 47.14M | ₪ 202.65M | ₪ 130.65M |
| Gross Profit | ₪ 7.79M | ₪ 45.48M | ₪ 11.42M | ₪ 18.31M | ₪ 21.03M |
| Operating Income | ₪ 11.65M | ₪ 52.29M | ₪ 43.90M | ₪ 91.77M | ₪ 39.03M |
| EBITDA | ₪ 13.39M | ₪ 52.81M | ₪ 44.48M | ₪ 92.36M | ₪ 40.03M |
| Net Income | ₪ -9.69M | ₪ 35.06M | ₪ 22.11M | ₪ 63.35M | ₪ 25.38M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 89.59M | ₪ 20.30M | ₪ 45.58M | ₪ 39.95M | ₪ 20.63M |
| Total Assets | ₪ 1.45B | ₪ 1.20B | ₪ 1.19B | ₪ 711.42M | ₪ 636.77M |
| Total Debt | ₪ 889.09M | ₪ 706.03M | ₪ 708.37M | ₪ 340.26M | ₪ 342.53M |
| Net Debt | ₪ 814.68M | ₪ 701.16M | ₪ 676.95M | ₪ 308.60M | ₪ 331.43M |
| Total Liabilities | ₪ 995.93M | ₪ 794.54M | ₪ 820.52M | ₪ 411.37M | ₪ 417.16M |
| Stockholders' Equity | ₪ 458.96M | ₪ 403.48M | ₪ 366.72M | ₪ 300.05M | ₪ 219.60M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -115.21M | ₪ 21.51M | ₪ -315.18M | ₪ 16.51M | ₪ -27.43M |
| Operating Cash Flow | ₪ -109.24M | ₪ 23.81M | ₪ -314.87M | ₪ 16.72M | ₪ -27.23M |
| Investing Cash Flow | ₪ -30.05M | ₪ -44.99M | ₪ -90.47M | ₪ -11.95M | ₪ -7.59M |
| Financing Cash Flow | ₪ 208.83M | ₪ -5.37M | ₪ 405.11M | ₪ 15.79M | ₪ 36.53M |