| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 530.94M | ₪ 481.60M | ₪ 398.57M | ₪ 255.91M | ₪ 229.37M |
| Gross Profit | ₪ 163.41M | ₪ 154.44M | ₪ 119.65M | ₪ 82.48M | ₪ 67.08M |
| Operating Income | ₪ 80.11M | ₪ 82.45M | ₪ 100.83M | ₪ 41.06M | ₪ 31.38M |
| EBITDA | ₪ 101.59M | ₪ 98.23M | ₪ 114.31M | ₪ 54.21M | ₪ 44.03M |
| Net Income | ₪ 46.92M | ₪ 49.84M | ₪ 67.65M | ₪ 27.02M | ₪ 19.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 3.06M | ₪ 29.52M | ₪ 33.51M | ₪ 1.68M | ₪ 1.54M |
| Total Assets | ₪ 492.00M | ₪ 484.23M | ₪ 442.46M | ₪ 327.01M | ₪ 330.89M |
| Total Debt | ₪ 113.30M | ₪ 123.46M | ₪ 133.70M | ₪ 93.40M | ₪ 76.48M |
| Net Debt | ₪ 111.33M | ₪ 95.00M | ₪ 101.43M | ₪ 93.22M | ₪ 75.96M |
| Total Liabilities | ₪ 256.10M | ₪ 271.61M | ₪ 254.07M | ₪ 190.56M | ₪ 189.00M |
| Stockholders' Equity | ₪ 235.91M | ₪ 212.62M | ₪ 188.40M | ₪ 136.44M | ₪ 141.90M |
| Cash Flow | |||||
| Free Cash Flow | ₪ 13.05M | ₪ 39.72M | ₪ 33.90M | ₪ 17.35M | ₪ 12.75M |
| Operating Cash Flow | ₪ 42.58M | ₪ 66.80M | ₪ 61.65M | ₪ 27.20M | ₪ 26.75M |
| Investing Cash Flow | ₪ -29.53M | ₪ -27.07M | ₪ 54.46M | ₪ -9.84M | ₪ -13.58M |
| Financing Cash Flow | ₪ -39.55M | ₪ -43.57M | ₪ -84.03M | ₪ -17.70M | ₪ -12.72M |