(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -26.07%1.6B | -26.07%1.6B | 12.08%2.23B | 2.80%1.8B | 151.88%2.87B | 78.17%2.16B | 78.17%2.16B | -41.78%1.99B | -15.86%1.75B | -18.85%1.14B |
-Cash and cash equivalents | -26.03%1.6B | -26.03%1.6B | 101.89%1.6B | 66.24%1.58B | 80.34%1.07B | 88.23%2.16B | 88.23%2.16B | -55.47%793M | 7.36%948M | 6.06%595M |
-Short-term investments | -50.00%2M | -50.00%2M | -47.61%625M | -72.10%224M | 229.85%1.8B | -94.03%4M | -94.03%4M | -26.81%1.19B | -32.97%803M | -35.38%546M |
-Accounts receivable | 50.04%1.69B | 50.04%1.69B | 22.13%3.36B | -30.38%1.41B | -25.84%1.46B | 36.61%1.13B | 36.61%1.13B | 124.88%2.75B | 97.17%2.02B | 124.83%1.97B |
-Taxes receivable | -88.37%10M | -88.37%10M | -58.57%29M | 192.86%41M | 306.67%61M | 244.00%86M | 244.00%86M | 233.33%70M | -57.58%14M | -51.61%15M |
-Other receivables | -11.31%1.3B | -11.31%1.3B | ---- | 55.98%1.28B | 57.87%1.2B | 51.97%1.47B | 51.97%1.47B | 297.15%977M | 391.02%820M | 345.61%762M |
Inventory | 9.16%679M | 9.16%679M | 41.14%741M | 37.90%644M | 43.71%651M | 12.68%622M | 12.68%622M | 51.30%525M | 14.74%467M | 7.09%453M |
Prepaid assets | 305.56%219M | 305.56%219M | ---- | ---- | ---- | --54M | --54M | ---- | ---- | ---- |
Restricted cash | -53.53%717M | -53.53%717M | ---- | ---- | ---- | 191.68%1.54B | 191.68%1.54B | ---- | ---- | ---- |
Total current assets | -11.36%6.73B | -11.36%6.73B | 4.41%6.63B | 9.52%5.72B | 48.24%6.9B | 74.57%7.59B | 74.57%7.59B | -28.03%6.35B | -31.83%5.22B | -33.67%4.66B |
Non current assets | ||||||||||
Net PPE | 1.95%27.45B | 1.95%27.45B | 6.64%29.18B | 4.07%28.06B | 30.79%27.48B | 35.99%26.93B | 35.99%26.93B | 36.68%27.36B | 35.74%26.96B | 4.25%21.01B |
-Gross PPE | 12.96%40.96B | 12.96%40.96B | 24.86%462M | 30.32%245M | 74.23%284M | 39.66%36.26B | 39.66%36.26B | 273.74%370M | 89.90%188M | 66.33%163M |
-Accumulated depreciation | -44.75%-13.5B | -44.75%-13.5B | ---- | ---- | ---- | -51.45%-9.33B | -51.45%-9.33B | ---- | ---- | ---- |
Goodwill and other intangible assets | 3.08%3.38B | 3.08%3.38B | 7.57%3.55B | 5.64%3.45B | 21.89%3.37B | 21.20%3.28B | 21.20%3.28B | 17.38%3.3B | 15.01%3.26B | -4.79%2.76B |
-Goodwill | 3.08%3.38B | 3.08%3.38B | 7.57%3.55B | 5.64%3.45B | 21.89%3.37B | 21.20%3.28B | 21.20%3.28B | 17.38%3.3B | 15.01%3.26B | -4.79%2.76B |
Financial assets | -13.33%65M | -13.33%65M | --6M | 227.27%36M | 250.00%7M | --75M | --75M | ---- | 83.33%11M | -80.00%2M |
Total non current assets | 4.61%37.11B | 4.61%37.11B | 1.32%39.38B | -6.00%36.82B | 16.30%35.82B | 31.14%35.48B | 31.14%35.48B | 36.66%38.87B | 39.37%39.18B | 7.61%30.8B |
Total assets | 1.79%43.84B | 1.79%43.84B | 1.75%46.01B | -4.18%42.54B | 20.50%42.72B | 37.16%43.07B | 37.16%43.07B | 21.34%45.22B | 24.13%44.39B | -0.52%35.45B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 12.40%4.19B | 12.40%4.19B | 4.71%4.89B | 18.24%4.03B | 43.73%4.07B | 24.19%3.73B | 24.19%3.73B | 108.44%4.67B | 71.67%3.41B | 41.45%2.83B |
-accounts payable | 359.62%239M | 359.62%239M | 353.51%3.68B | 155.85%2.93B | 211.06%3.4B | 20.93%52M | 20.93%52M | 20.15%811M | 62.09%1.15B | 127.44%1.09B |
-Total tax payable | 179.71%1.37B | 179.71%1.37B | 175.85%1.21B | 414.49%1.1B | 240.00%663M | -25.15%488M | -25.15%488M | 213.57%439M | 122.92%214M | 77.27%195M |
-Dividends payable | --0 | --0 | ---- | ---- | ---- | -42.96%81M | -42.96%81M | ---- | ---- | ---- |
-Other payable | -16.77%2.59B | -16.77%2.59B | ---- | ---- | ---- | 43.53%3.11B | 43.53%3.11B | 139.93%3.42B | 73.23%2.05B | 9.30%1.54B |
Current debt and capital lease obligation | -63.46%1.1B | -63.46%1.1B | -24.90%1.7B | -54.55%1.32B | 461.10%2.65B | 738.61%3.02B | 738.61%3.02B | -74.58%2.27B | -66.96%2.91B | -94.40%473M |
-Current debt | -64.66%1.02B | -64.66%1.02B | -25.80%1.56B | -58.94%1.17B | 465.83%2.47B | 720.57%2.87B | 720.57%2.87B | -76.34%2.11B | -67.76%2.84B | -94.83%436M |
-Current capital lease obligation | -40.14%88M | -40.14%88M | -13.13%139M | 113.51%158M | 405.41%187M | 1,370.00%147M | 1,370.00%147M | 1,233.33%160M | 516.67%74M | 146.67%37M |
Other current liabilities | -2.64%369M | -2.64%369M | ---- | ---- | ---- | --379M | --379M | ---- | ---- | ---- |
Current liabilities | -25.52%5.89B | -25.52%5.89B | -23.45%6.79B | -37.35%5.44B | 11.59%6.92B | 60.85%7.91B | 60.85%7.91B | -29.36%8.87B | -25.47%8.69B | -43.67%6.2B |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | 16.23%7.94B | 9.13%7.72B | 2.41%7.06B | ---- | ---- | 32.03%6.83B | 35.73%7.07B | 26.64%6.89B |
Long term debt and capital lease obligation | -3.14%13.41B | -3.14%13.41B | -10.93%13.6B | -14.00%13.01B | -3.34%13.24B | -4.59%13.84B | -4.59%13.84B | 27.59%15.27B | 33.78%15.13B | 17.02%13.7B |
-Long term debt | -3.24%13.33B | -3.24%13.33B | -9.31%13.54B | -14.00%13.01B | -3.45%13.22B | -5.00%13.78B | -5.00%13.78B | 24.69%14.92B | 33.87%15.13B | 17.02%13.7B |
-Long term capital lease obligation | 20.00%72M | 20.00%72M | -80.29%69M | --0 | --15M | 5,900.00%60M | 5,900.00%60M | 17,400.00%350M | --0 | ---- |
Derivative product liabilities | --0 | --0 | -89.19%48M | -93.75%37M | -62.94%53M | -22.58%96M | -22.58%96M | -36.57%444M | 142.62%592M | 16.26%143M |
Other non current liabilities | 14.37%7.6B | 14.37%7.6B | ---- | ---- | ---- | 25.04%6.65B | 25.04%6.65B | ---- | ---- | ---- |
Total non current liabilities | 3.29%23.02B | 3.29%23.02B | -2.64%23.72B | -7.44%22.69B | 0.19%22.18B | 4.63%22.28B | 4.63%22.28B | 24.12%24.37B | 34.64%24.52B | 18.23%22.13B |
Total liabilities | -4.26%28.91B | -4.26%28.91B | -8.20%30.52B | -15.26%28.13B | 2.69%29.09B | 15.18%30.19B | 15.18%30.19B | 3.25%33.24B | 11.18%33.2B | -4.68%28.33B |
Shareholders'equity | ||||||||||
Share capital | 5.26%20M | 5.26%20M | 5.26%20M | 5.26%20M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 5.56%19M |
-common stock | 5.26%20M | 5.26%20M | 5.26%20M | 5.26%20M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 0.00%19M | 5.56%19M |
Retained earnings | 7.02%7.52B | 7.02%7.52B | -3.17%7.57B | -9.16%7.34B | 27.72%7.14B | 130.44%7.03B | 130.44%7.03B | 222.76%7.81B | 272.49%8.08B | 199.14%5.59B |
Paid-in capital | -7.87%2.35B | -7.87%2.35B | -7.83%2.35B | -7.65%2.34B | -10.97%2.26B | 0.79%2.55B | 0.79%2.55B | 4.46%2.55B | 5.80%2.54B | 7.33%2.53B |
Less: Treasury stock | --0 | --0 | --0 | --0 | --0 | 0.00%314M | 0.00%314M | 0.00%314M | 0.00%314M | 0.00%314M |
Other equity interest | -68.75%5M | -68.75%5M | -70.59%5M | -66.67%6M | -22.22%14M | -11.11%16M | -11.11%16M | -46.88%17M | -40.00%18M | -48.57%18M |
Total stockholders'equity | 11.30%9.52B | 11.30%9.52B | 16.66%10.14B | 19.52%9.61B | 107.28%9.06B | 228.61%8.56B | 228.61%8.56B | 359.30%8.69B | 247.71%8.04B | 79.65%4.37B |
Noncontrolling interests | 25.20%5.41B | 25.20%5.41B | 62.85%5.36B | 52.14%4.8B | 66.04%4.57B | 67.26%4.32B | 67.26%4.32B | 3.39%3.29B | -12.17%3.15B | -20.98%2.75B |
Total equity | 15.96%14.94B | 15.96%14.94B | 29.35%15.5B | 28.71%14.41B | 91.34%13.63B | 148.25%12.88B | 148.25%12.88B | 136.05%11.98B | 89.63%11.19B | 20.39%7.12B |
Currency Unit | ILS | ILS | ILS | ILS | ILS | ILS | ILS | ILS | ILS | ILS |
No Data