Gaming Factory S.A. (FRA:9JU)
Germany · Delayed Price · Currency is EUR 1.545
-0.130 (-7.76%)
Last updated: Dec 1, 2025, 8:09 AM CET
Gaming Factory 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 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2017 - 2019 |
Operating Revenue | 13.27 | 3.35 | 2.44 | 2.53 | 1.33 | 2.87 | Upgrade |
Other Revenue | 0.15 | - | 0.02 | 0.04 | - | 0 | Upgrade |
| 13.43 | 3.35 | 2.46 | 2.57 | 1.33 | 2.87 | Upgrade | |
Revenue Growth (YoY) | 392.30% | 36.11% | -4.17% | 92.79% | -53.56% | 140.84% | Upgrade |
Cost of Revenue | 6.12 | 0.12 | 0.06 | -2.71 | -3.62 | -2.57 | Upgrade |
Gross Profit | 7.31 | 3.23 | 2.4 | 5.28 | 4.95 | 5.43 | Upgrade |
Selling, General & Admin | 1.35 | 4.31 | 2.24 | 5.48 | 6.19 | 3.98 | Upgrade |
Other Operating Expenses | 0.24 | 0.38 | 0.17 | 4.82 | 0.26 | 0.03 | Upgrade |
Operating Expenses | 5.81 | 6.14 | 3.42 | 10.44 | 6.54 | 4.02 | Upgrade |
Operating Income | 1.5 | -2.91 | -1.02 | -5.16 | -1.58 | 1.41 | Upgrade |
Interest Expense | -0.47 | -0.01 | -0.01 | - | -0 | - | Upgrade |
Interest & Investment Income | - | 0.11 | 0.29 | 0.21 | 1.37 | 0.94 | Upgrade |
Earnings From Equity Investments | -0.63 | -0.07 | -0.6 | -0.29 | 0.26 | -0.03 | Upgrade |
Currency Exchange Gain (Loss) | -0.08 | -0.08 | 0 | 0.01 | 0 | -0 | Upgrade |
Other Non Operating Income (Expenses) | -0.64 | -0.99 | 0 | -0 | 0 | 0 | Upgrade |
EBT Excluding Unusual Items | -0.31 | -3.95 | -1.33 | -5.23 | 0.05 | 2.31 | Upgrade |
Merger & Restructuring Charges | -4.52 | -4.52 | -2.18 | - | - | - | Upgrade |
Gain (Loss) on Sale of Investments | -0.46 | -0.46 | -0.08 | -3.25 | -0.3 | - | Upgrade |
Gain (Loss) on Sale of Assets | -0.14 | -0.14 | -0.51 | - | - | 5.5 | Upgrade |
Asset Writedown | -0.73 | -0.73 | - | - | - | - | Upgrade |
Other Unusual Items | 0.54 | 0.54 | - | - | - | - | Upgrade |
Pretax Income | -5.62 | -9.26 | -4.09 | -8.48 | -0.25 | 7.81 | Upgrade |
Income Tax Expense | 0.07 | -0.02 | -0.07 | -0.67 | 0.12 | 1.5 | Upgrade |
Earnings From Continuing Operations | -5.69 | -9.24 | -4.03 | -7.8 | -0.37 | 6.31 | Upgrade |
Minority Interest in Earnings | 0.19 | 0.17 | 0.12 | 0.03 | 0.02 | -0.55 | Upgrade |
Net Income | -5.49 | -9.07 | -3.91 | -7.77 | -0.35 | 5.76 | Upgrade |
Net Income to Common | -5.49 | -9.07 | -3.91 | -7.77 | -0.35 | 5.76 | Upgrade |
Net Income Growth | - | - | - | - | - | 23.85% | Upgrade |
Shares Outstanding (Basic) | 6 | 6 | 6 | 6 | 6 | 4 | Upgrade |
Shares Outstanding (Diluted) | 6 | 6 | 6 | 6 | 6 | 4 | Upgrade |
Shares Change (YoY) | 0.78% | 7.69% | - | - | 25.08% | -0.02% | Upgrade |
EPS (Basic) | -0.91 | -1.50 | -0.69 | -1.38 | -0.06 | 1.28 | Upgrade |
EPS (Diluted) | -0.92 | -1.50 | -0.69 | -1.38 | -0.06 | 1.28 | Upgrade |
EPS Growth | - | - | - | - | - | 23.87% | Upgrade |
Free Cash Flow | -1.83 | -4.59 | -6.98 | -3.27 | -5.67 | -1.47 | Upgrade |
Free Cash Flow Per Share | -0.30 | -0.76 | -1.24 | -0.58 | -1.01 | -0.33 | Upgrade |
Dividend Per Share | - | - | - | - | - | 0.270 | Upgrade |
Dividend Growth | - | - | - | - | - | -20.59% | Upgrade |
Gross Margin | 54.42% | 96.41% | 97.60% | 205.61% | 372.20% | 189.50% | Upgrade |
Operating Margin | 11.17% | -86.91% | -41.28% | -201.05% | -119.01% | 49.20% | Upgrade |
Profit Margin | -40.91% | -270.93% | -158.97% | -302.92% | -26.22% | 200.94% | Upgrade |
Free Cash Flow Margin | -13.64% | -137.05% | -283.90% | -127.24% | -425.84% | -51.22% | Upgrade |
EBITDA | 4.46 | -2.71 | -0.87 | -5.03 | -1.5 | 1.42 | Upgrade |
EBITDA Margin | 33.24% | -81.03% | -35.30% | -195.83% | -112.32% | 49.55% | Upgrade |
D&A For EBITDA | 2.96 | 0.2 | 0.15 | 0.13 | 0.09 | 0.01 | Upgrade |
EBIT | 1.5 | -2.91 | -1.02 | -5.16 | -1.58 | 1.41 | Upgrade |
EBIT Margin | 11.17% | -86.91% | -41.28% | -201.05% | -119.01% | 49.20% | Upgrade |
Effective Tax Rate | - | - | - | - | - | 19.24% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.