Mirbud S.A. (FRA:9SX)
Germany · Delayed Price · Currency is EUR 3.398
+0.020 (0.59%)
At close: Nov 28, 2025
Mirbud 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 | 2015 - 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 | 2015 - 2019 |
| 2,845 | 3,252 | 3,322 | 3,319 | 2,506 | 1,243 | Upgrade | |
Revenue Growth (YoY) | -21.21% | -2.12% | 0.09% | 32.48% | 101.59% | 30.95% | Upgrade |
Cost of Revenue | 2,624 | 2,961 | 2,987 | 3,049 | 2,274 | 1,106 | Upgrade |
Gross Profit | 221.07 | 291.34 | 335.66 | 270.48 | 231.6 | 137.31 | Upgrade |
Selling, General & Admin | 103.07 | 103.07 | 95.53 | 73.36 | 65.52 | - | Upgrade |
Other Operating Expenses | -199.22 | -153.67 | 1.4 | 2.12 | -13.68 | 43.84 | Upgrade |
Operating Expenses | -96.15 | -50.6 | 96.93 | 75.73 | 51.84 | 43.84 | Upgrade |
Operating Income | 317.22 | 341.95 | 238.73 | 194.75 | 179.76 | 93.47 | Upgrade |
Interest Expense | -22.04 | -31.69 | -40.01 | -32.41 | -17.93 | -11.52 | Upgrade |
Interest & Investment Income | 8.56 | 8.56 | 1.2 | 1.02 | 0.52 | 0.09 | Upgrade |
Currency Exchange Gain (Loss) | -10.18 | -10.18 | -14.77 | 8.88 | 4 | -0.57 | Upgrade |
Other Non Operating Income (Expenses) | -9.06 | -7.28 | -5.69 | -4.69 | -5 | -2.04 | Upgrade |
EBT Excluding Unusual Items | 284.51 | 301.36 | 179.45 | 167.54 | 161.34 | 79.43 | Upgrade |
Gain (Loss) on Sale of Investments | -0.06 | -0.06 | -9.49 | - | - | -8.52 | Upgrade |
Gain (Loss) on Sale of Assets | -1.25 | -1.25 | 2.49 | 0.29 | 1.43 | 12.64 | Upgrade |
Asset Writedown | -147.97 | -147.97 | -2.25 | -16.41 | -6.48 | -13.28 | Upgrade |
Legal Settlements | -0.35 | -0.35 | 0.02 | -0.26 | -0.23 | - | Upgrade |
Pretax Income | 134.87 | 151.73 | 170.21 | 151.16 | 156.06 | 70.27 | Upgrade |
Income Tax Expense | 27.79 | 30.36 | 34.8 | 31.97 | 28.05 | 12.08 | Upgrade |
Earnings From Continuing Operations | 107.09 | 121.37 | 135.41 | 119.2 | 128.01 | 58.19 | Upgrade |
Net Income | 107.09 | 121.37 | 135.41 | 119.2 | 128.01 | 58.19 | Upgrade |
Net Income to Common | 107.09 | 121.37 | 135.41 | 119.2 | 128.01 | 58.19 | Upgrade |
Net Income Growth | -25.44% | -10.37% | 13.61% | -6.89% | 119.98% | 106.92% | Upgrade |
Shares Outstanding (Basic) | 110 | 110 | 92 | 92 | 92 | 92 | Upgrade |
Shares Outstanding (Diluted) | 110 | 110 | 92 | 92 | 92 | 92 | Upgrade |
Shares Change (YoY) | 4.79% | 20.00% | - | - | - | - | Upgrade |
EPS (Basic) | 0.97 | 1.10 | 1.48 | 1.30 | 1.40 | 0.63 | Upgrade |
EPS (Diluted) | 0.97 | 1.10 | 1.48 | 1.30 | 1.40 | 0.63 | Upgrade |
EPS Growth | -29.03% | -25.47% | 13.61% | -6.89% | 121.47% | 105.52% | Upgrade |
Free Cash Flow | -246.43 | -143.63 | 33.54 | 126.16 | 202.51 | 238.19 | Upgrade |
Free Cash Flow Per Share | -2.24 | -1.30 | 0.37 | 1.38 | 2.21 | 2.60 | Upgrade |
Dividend Per Share | 0.090 | 0.090 | 0.210 | 0.260 | 0.200 | 0.080 | Upgrade |
Dividend Growth | -57.14% | -57.14% | -19.23% | 30.00% | 150.00% | 300.00% | Upgrade |
Gross Margin | 7.77% | 8.96% | 10.10% | 8.15% | 9.24% | 11.05% | Upgrade |
Operating Margin | 11.15% | 10.51% | 7.18% | 5.87% | 7.17% | 7.52% | Upgrade |
Profit Margin | 3.76% | 3.73% | 4.08% | 3.59% | 5.11% | 4.68% | Upgrade |
Free Cash Flow Margin | -8.66% | -4.42% | 1.01% | 3.80% | 8.08% | 19.16% | Upgrade |
EBITDA | 346.41 | 364.04 | 257.45 | 210.82 | 193.19 | 107.47 | Upgrade |
EBITDA Margin | 12.18% | 11.19% | 7.75% | 6.35% | 7.71% | 8.65% | Upgrade |
D&A For EBITDA | 29.2 | 22.09 | 18.72 | 16.07 | 13.43 | 14 | Upgrade |
EBIT | 317.22 | 341.95 | 238.73 | 194.75 | 179.76 | 93.47 | Upgrade |
EBIT Margin | 11.15% | 10.51% | 7.18% | 5.87% | 7.17% | 7.52% | Upgrade |
Effective Tax Rate | 20.60% | 20.01% | 20.44% | 21.15% | 17.97% | 17.19% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.