Bloober Team SA (BST:6BO)

Bloober Team Income Statement

Financials in millions PLN. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	132.87	89.16	94.01	61.12	78.11	31.4
Revenue Growth (YoY)	62.82%	-5.15%	53.81%	-21.75%	148.79%	63.70%
Cost of Revenue	63.88	53.49	80.99	45.29	18.41	-17.81
Gross Profit	68.99	35.68	13.02	15.84	59.7	49.21
Selling, General & Admin	19.01	21.69	22.28	17.74	34.1	31.44
Other Operating Expenses	-13.72	-11.09	-14.68	-4.22	-7.81	0.56
Operating Expenses	5.72	11.34	7.73	13.61	37.99	39.23
Operating Income	63.27	24.34	5.29	2.23	21.71	9.98
Interest Expense	-2.02	-1.15	-0.85	-0.68	-0.13	-0.17
Interest & Investment Income	0.78	0.8	0.9	2.56	0.01	0
Earnings From Equity Investments	-0.9	-0.66	-0.26	-0.43	-0.24	0.09
Currency Exchange Gain (Loss)	1.1	0.11	-1.76	-	1.56	-
Other Non Operating Income (Expenses)	-0.53	-0.14	-0.01	-	-0.09	-1.37
EBT Excluding Unusual Items	61.71	23.3	3.32	3.67	22.81	8.53
Gain (Loss) on Sale of Investments	-	-	-	-	0.56	2.98
Gain (Loss) on Sale of Assets	0.56	0.01	0.48	-	0.06	-
Asset Writedown	-0.74	-0.74	-0.33	-	1.05	-
Other Unusual Items	0.09	0.08	0.04	-	0.03	-
Pretax Income	61.61	22.65	3.51	3.67	24.52	11.52
Income Tax Expense	11.15	1.57	0.81	1.7	3.57	1.02
Earnings From Continuing Operations	50.47	21.08	2.7	1.97	20.94	10.5
Minority Interest in Earnings	0.06	-0.37	-0.12	-	0.01	-0.17
Net Income	50.53	20.71	2.59	1.97	20.95	10.33
Net Income to Common	50.53	20.71	2.59	1.97	20.95	10.33
Net Income Growth	304.40%	700.50%	31.49%	-90.61%	102.85%	232.86%
Shares Outstanding (Basic)	19	19	19	18	18	18
Shares Outstanding (Diluted)	19	19	19	18	18	18
Shares Change (YoY)	-0.03%	-0.06%	7.89%	1.22%	-	-
EPS (Basic)	2.62	1.07	0.13	0.11	1.19	0.58
EPS (Diluted)	2.61	1.07	0.13	0.11	1.19	0.58
EPS Growth	303.01%	723.08%	18.18%	-90.72%	102.85%	232.86%
Free Cash Flow	-73.25	-17.88	-29.09	32.89	16	-4.12
Free Cash Flow Per Share	-3.80	-0.93	-1.51	1.84	0.91	-0.23
Gross Margin	51.92%	40.01%	13.85%	25.91%	76.43%	156.73%
Operating Margin	47.62%	27.29%	5.63%	3.65%	27.79%	31.78%
Profit Margin	38.03%	23.23%	2.75%	3.22%	26.83%	32.90%
Free Cash Flow Margin	-55.13%	-20.05%	-30.95%	53.81%	20.48%	-13.12%
EBITDA	51.24	25.67	10.22	8.84	33.32	17.2
EBITDA Margin	38.57%	28.79%	10.87%	14.47%	42.66%	54.80%
D&A For EBITDA	-12.02	1.33	4.93	6.61	11.61	7.23
EBIT	63.27	24.34	5.29	2.23	21.71	9.98
EBIT Margin	47.62%	27.29%	5.63%	3.65%	27.79%	31.78%
Effective Tax Rate	18.09%	6.93%	23.11%	46.41%	14.58%	8.87%
Revenue as Reported	-	-	-	-	62.77	49.95

Source: S&P Global Market Intelligence. Standard template. Financial Sources.