| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 87.16M | ₪ 36.44M | ₪ 64.94M | ₪ 84.09M | ₪ 72.17M |
| Gross Profit | ₪ 34.64M | ₪ 13.97M | ₪ 26.11M | ₪ 32.93M | ₪ 25.32M |
| Operating Income | ₪ 9.52M | ₪ -9.02M | ₪ 4.97M | ₪ 9.41M | ₪ 9.98M |
| EBITDA | ₪ 26.49M | ₪ -7.83M | ₪ 6.08M | ₪ 10.35M | ₪ 11.44M |
| Net Income | ₪ 7.08M | ₪ -6.98M | ₪ 1.48M | ₪ 11.32M | ₪ 10.42M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 56.34M | ₪ 46.55M | ₪ 33.38M | ₪ 15.87M | ₪ 44.16M |
| Total Assets | ₪ 537.07M | ₪ 371.13M | ₪ 304.07M | ₪ 34.42M | ₪ 26.61M |
| Total Debt | ₪ 273.00M | ₪ 155.80M | ₪ 87.90M | ₪ 50.50M | ₪ 47.71M |
| Net Debt | ₪ 224.08M | ₪ 149.54M | ₪ 54.53M | ₪ -15.87M | ₪ -44.16M |
| Total Liabilities | ₪ 383.71M | ₪ 223.09M | ₪ 149.80M | ₪ 98.64M | ₪ 82.41M |
| Stockholders' Equity | ₪ 153.36M | ₪ 148.04M | ₪ 154.27M | ₪ 249.62M | ₪ 203.35M |
| Cash Flow | |||||
| Free Cash Flow | ₪ -78.02M | ₪ -36.29M | ₪ -19.26M | ₪ -4.75M | ₪ -5.18M |
| Operating Cash Flow | ₪ -77.82M | ₪ -36.16M | ₪ -14.45M | ₪ -3.33M | ₪ -1.05M |
| Investing Cash Flow | ₪ 6.37M | ₪ -58.07M | ₪ -6.45M | ₪ -27.31M | ₪ -10.36M |
| Financing Cash Flow | ₪ 114.11M | ₪ 67.12M | ₪ 38.25M | ₪ 2.60M | ₪ 44.26M |