Voxel S.A. (FRA:0NX)
Germany · Delayed Price · Currency is EUR 32.25
-0.05 (-0.15%)
At close: Jan 28, 2026
Voxel Income Statement
Financials in millions PLN. Fiscal year is January - December.
Millions PLN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 568.83 | 507.77 | 424.18 | 360.64 | 442.66 | 327.64 | |
Revenue Growth (YoY) | 15.52% | 19.71% | 17.62% | -18.53% | 35.10% | 54.80% |
Cost of Revenue | 406.44 | 353.61 | 289.07 | 256.54 | 316.33 | 260.34 |
Gross Profit | 162.39 | 154.16 | 135.12 | 104.1 | 126.33 | 67.3 |
Selling, General & Admin | 32.89 | 27.54 | 24.26 | 22.5 | 24.73 | 27.21 |
Other Operating Expenses | -2.46 | -2.27 | -1.29 | -1.74 | -2.06 | -1.72 |
Operating Expenses | 30.43 | 25.28 | 22.97 | 20.76 | 22.67 | 25.49 |
Operating Income | 131.95 | 128.88 | 112.15 | 83.34 | 103.66 | 41.81 |
Interest Expense | -9.67 | -9.16 | -10.54 | -10.44 | -5.71 | -5.54 |
Interest & Investment Income | 1.17 | 1.62 | 1.36 | 0.35 | 0.31 | 0.3 |
Earnings From Equity Investments | -0.01 | -0.99 | -0.29 | -0.82 | 0.06 | 0.09 |
Currency Exchange Gain (Loss) | 0.12 | 0.36 | -0.1 | -0.05 | -0.37 | -0.18 |
Other Non Operating Income (Expenses) | -0.2 | -0.02 | -0.92 | -0.15 | -3.12 | -0.46 |
EBT Excluding Unusual Items | 123.36 | 120.69 | 101.66 | 72.22 | 94.82 | 36.02 |
Impairment of Goodwill | - | - | - | - | -4.36 | - |
Gain (Loss) on Sale of Investments | 8.93 | 8.93 | - | - | - | - |
Gain (Loss) on Sale of Assets | -3.8 | -9.02 | 0.57 | -1.63 | -0.17 | -0.06 |
Asset Writedown | -1.02 | -1.02 | - | -1.42 | -0.79 | - |
Other Unusual Items | - | - | - | - | - | 8.69 |
Pretax Income | 127.47 | 119.58 | 102.23 | 69.17 | 89.51 | 44.65 |
Income Tax Expense | 22.94 | 21.85 | 20.02 | 13.66 | 17.8 | 10.55 |
Earnings From Continuing Operations | 104.53 | 97.73 | 82.21 | 55.52 | 71.71 | 34.1 |
Earnings From Discontinued Operations | - | - | -6.69 | -9.89 | - | - |
Net Income to Company | 104.53 | 97.73 | 75.52 | 45.62 | 71.71 | 34.1 |
Minority Interest in Earnings | -1.55 | -1.28 | -1.32 | -1.2 | -1.16 | -0.14 |
Net Income | 102.98 | 96.45 | 74.2 | 44.43 | 70.55 | 33.96 |
Net Income to Common | 102.98 | 96.45 | 74.2 | 44.43 | 70.55 | 33.96 |
Net Income Growth | 14.95% | 29.98% | 67.02% | -37.03% | 107.74% | 47.82% |
Shares Outstanding (Basic) | 11 | 11 | 11 | 11 | 11 | 11 |
Shares Outstanding (Diluted) | 11 | 11 | 11 | 11 | 11 | 11 |
EPS (Basic) | 9.80 | 9.18 | 7.07 | 4.23 | 6.72 | 3.23 |
EPS (Diluted) | 9.80 | 9.18 | 7.06 | 4.23 | 6.72 | 3.23 |
EPS Growth | 14.88% | 30.02% | 67.06% | -37.06% | 107.97% | 47.66% |
Free Cash Flow | 78.55 | 51.72 | 84.76 | 65.19 | 74.67 | 29.47 |
Free Cash Flow Per Share | 7.48 | 4.92 | 8.07 | 6.21 | 7.11 | 2.81 |
Dividend Per Share | 4.780 | 4.780 | 2.780 | 2.170 | 3.000 | 2.000 |
Dividend Growth | 71.94% | 71.94% | 28.11% | -27.67% | 50.00% | 119.78% |
Gross Margin | 28.55% | 30.36% | 31.85% | 28.86% | 28.54% | 20.54% |
Operating Margin | 23.20% | 25.38% | 26.44% | 23.11% | 23.42% | 12.76% |
Profit Margin | 18.10% | 19.00% | 17.49% | 12.32% | 15.94% | 10.37% |
Free Cash Flow Margin | 13.81% | 10.18% | 19.98% | 18.08% | 16.87% | 8.99% |
EBITDA | 178.52 | 160.4 | 138.57 | 108.75 | 126.51 | 63.93 |
EBITDA Margin | 31.38% | 31.59% | 32.67% | 30.15% | 28.58% | 19.51% |
D&A For EBITDA | 46.56 | 31.51 | 26.42 | 25.42 | 22.85 | 22.12 |
EBIT | 131.95 | 128.88 | 112.15 | 83.34 | 103.66 | 41.81 |
EBIT Margin | 23.20% | 25.38% | 26.44% | 23.11% | 23.42% | 12.76% |
Effective Tax Rate | 17.99% | 18.27% | 19.59% | 19.74% | 19.88% | 23.63% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.