Grupa Pracuj S.A. (FRA:BP8)
Germany · Delayed Price · Currency is EUR 12.78
-0.02 (-0.16%)
Last updated: Dec 1, 2025, 1:56 PM CET
Grupa Pracuj 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 |
| 801.7 | 770.02 | 724.4 | 608.55 | 475.11 | 299.31 | |
Revenue Growth (YoY) | 6.03% | 6.30% | 19.04% | 28.08% | 58.74% | - |
Cost of Revenue | 324.35 | 317.19 | 306.04 | 231.8 | 151.78 | 115.01 |
Gross Profit | 477.35 | 452.82 | 418.36 | 376.75 | 323.34 | 184.3 |
Selling, General & Admin | 112.25 | 105.77 | 89.59 | 98.62 | 78.68 | 32.29 |
Other Operating Expenses | 13.04 | 13.09 | 12.05 | 8.92 | 5.44 | 3.74 |
Operating Expenses | 165.72 | 156.29 | 136.75 | 130.66 | 96.01 | 48.06 |
Operating Income | 311.63 | 296.53 | 281.61 | 246.09 | 227.33 | 136.24 |
Interest Expense | -16.42 | -20.13 | -27.82 | -18.16 | -1.05 | -2.09 |
Interest & Investment Income | 9.02 | 8.02 | 6.83 | 6.41 | 1.18 | 1.78 |
Earnings From Equity Investments | 23.86 | 14.62 | 8 | -0.85 | 3.13 | 2.26 |
Currency Exchange Gain (Loss) | -4.1 | -0.43 | -0.41 | -0.95 | 1.05 | -3.1 |
Other Non Operating Income (Expenses) | 11.01 | 11.85 | -7.27 | -5.78 | 2.15 | 0.06 |
EBT Excluding Unusual Items | 335 | 310.45 | 260.95 | 226.76 | 233.79 | 135.14 |
Gain (Loss) on Sale of Investments | -40.28 | -45.68 | -29.41 | -5.98 | 85.58 | -1.57 |
Gain (Loss) on Sale of Assets | 0.28 | 0.28 | 0.14 | 0.24 | 0.19 | 0.09 |
Other Unusual Items | 0.23 | 0.23 | 0.05 | -0.17 | -0.01 | -0.21 |
Pretax Income | 295.22 | 265.27 | 231.72 | 220.86 | 319.55 | 133.45 |
Income Tax Expense | 62.11 | 56.47 | 44 | 56.3 | 63.86 | 26.52 |
Earnings From Continuing Operations | 233.12 | 208.8 | 187.73 | 164.55 | 255.68 | 106.93 |
Minority Interest in Earnings | -3.81 | -4.52 | -2.7 | 2.03 | -0.99 | -1.18 |
Net Income | 229.31 | 204.28 | 185.03 | 166.58 | 254.69 | 105.75 |
Net Income to Common | 229.31 | 204.28 | 185.03 | 166.58 | 254.69 | 105.75 |
Net Income Growth | 22.77% | 10.41% | 11.07% | -34.60% | 140.84% | - |
Shares Outstanding (Basic) | 69 | 68 | 68 | 68 | 67 | 67 |
Shares Outstanding (Diluted) | 69 | 69 | 69 | 69 | 67 | 68 |
Shares Change (YoY) | -0.37% | -0.03% | -0.15% | 2.86% | -0.55% | - |
EPS (Basic) | 3.34 | 2.99 | 2.71 | 2.44 | 3.79 | 1.58 |
EPS (Diluted) | 3.32 | 2.95 | 2.67 | 2.40 | 3.78 | 1.56 |
EPS Growth | 23.39% | 10.49% | 11.25% | -36.51% | 142.31% | - |
Free Cash Flow | 298.03 | 263.41 | 300.47 | 223.21 | 210.58 | 122.13 |
Free Cash Flow Per Share | 4.32 | 3.81 | 4.34 | 3.22 | 3.13 | 1.80 |
Dividend Per Share | 2.100 | 2.100 | 2.000 | 1.500 | 2.000 | - |
Dividend Growth | 5.00% | 5.00% | 33.33% | -25.00% | - | - |
Gross Margin | 59.54% | 58.81% | 57.75% | 61.91% | 68.05% | 61.57% |
Operating Margin | 38.87% | 38.51% | 38.88% | 40.44% | 47.85% | 45.52% |
Profit Margin | 28.60% | 26.53% | 25.54% | 27.37% | 53.61% | 35.33% |
Free Cash Flow Margin | 37.18% | 34.21% | 41.48% | 36.68% | 44.32% | 40.80% |
EBITDA | 329.18 | 311.09 | 300.34 | 257.96 | 232.33 | 147.71 |
EBITDA Margin | 41.06% | 40.40% | 41.46% | 42.39% | 48.90% | 49.35% |
D&A For EBITDA | 17.55 | 14.56 | 18.73 | 11.87 | 5.01 | 11.47 |
EBIT | 311.63 | 296.53 | 281.61 | 246.09 | 227.33 | 136.24 |
EBIT Margin | 38.87% | 38.51% | 38.88% | 40.44% | 47.85% | 45.52% |
Effective Tax Rate | 21.04% | 21.29% | 18.99% | 25.49% | 19.99% | 19.87% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.