Gielda Papierów Wartosciowych w Warszawie S.A. (FRA:WSX)
Germany · Delayed Price · Currency is EUR 16.86
-0.01 (-0.06%)
Last updated: Jan 27, 2026, 12:27 PM CET
FRA:WSX 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 |
| 525.17 | 464.85 | 444.93 | 389.27 | 407.57 | 403.96 | |
Revenue Growth (YoY) | 12.44% | 4.48% | 14.30% | -4.49% | 0.89% | 20.20% |
Cost of Revenue | 352.88 | 331.94 | 319.48 | 254.57 | 229.29 | 206.04 |
Gross Profit | 172.28 | 132.91 | 125.45 | 134.69 | 178.28 | 197.92 |
Other Operating Expenses | 37.37 | 38.62 | -2.46 | 2.34 | -0.03 | -0.29 |
Operating Expenses | 38.65 | 39.41 | -2.13 | 1.77 | -1.77 | 0.66 |
Operating Income | 133.63 | 93.5 | 127.58 | 132.92 | 180.05 | 197.26 |
Interest Expense | -8.26 | -8.06 | -0.92 | -5.88 | -8.2 | -19 |
Interest & Investment Income | 52.13 | 51.46 | 27.44 | 22.46 | 0.9 | 3.96 |
Earnings From Equity Investments | 43.19 | 37.1 | 34.14 | 28.26 | 24.38 | 15.75 |
Currency Exchange Gain (Loss) | 0.64 | - | -0.27 | 0.05 | -1.8 | -0.49 |
Other Non Operating Income (Expenses) | 1.2 | - | -0.01 | -0.62 | -1.47 | 1.06 |
EBT Excluding Unusual Items | 222.53 | 174 | 187.97 | 177.17 | 193.87 | 198.54 |
Merger & Restructuring Charges | - | - | -0.03 | -0.31 | -0.08 | -0.11 |
Impairment of Goodwill | - | - | - | -9.83 | - | -3.52 |
Gain (Loss) on Sale of Investments | - | - | -0.17 | -0.13 | - | -4.81 |
Gain (Loss) on Sale of Assets | - | - | 0.59 | -0.01 | -0.04 | -0.03 |
Asset Writedown | 6.15 | - | - | - | - | - |
Other Unusual Items | - | - | - | 7.95 | - | - |
Pretax Income | 228.68 | 174 | 188.36 | 174.84 | 193.76 | 190.07 |
Income Tax Expense | 34.62 | 24.98 | 30.8 | 29.87 | 32.48 | 37.8 |
Earnings From Continuing Operations | 194.06 | 149.02 | 157.56 | 144.98 | 161.28 | 152.27 |
Minority Interest in Earnings | -1.1 | -0.3 | -1.56 | -0.02 | -0.03 | -0.01 |
Net Income | 192.96 | 148.72 | 156 | 144.96 | 161.25 | 152.26 |
Net Income to Common | 192.96 | 148.72 | 156 | 144.96 | 161.25 | 152.26 |
Net Income Growth | 22.25% | -4.67% | 7.62% | -10.10% | 5.91% | 27.60% |
Shares Outstanding (Basic) | 42 | 42 | 42 | 42 | 42 | 42 |
Shares Outstanding (Diluted) | 42 | 42 | 42 | 42 | 42 | 42 |
EPS (Basic) | 4.60 | 3.54 | 3.72 | 3.45 | 3.84 | 3.63 |
EPS (Diluted) | 4.60 | 3.54 | 3.72 | 3.45 | 3.84 | 3.63 |
EPS Growth | 22.57% | -4.67% | 7.62% | -10.10% | 5.91% | 27.60% |
Free Cash Flow | 161.23 | 136.28 | 122.71 | 190.55 | 41 | 217.96 |
Free Cash Flow Per Share | 3.85 | 3.25 | 2.92 | 4.54 | 0.98 | 5.19 |
Dividend Per Share | 3.150 | 3.150 | 3.000 | 2.700 | 2.740 | 2.500 |
Dividend Growth | 5.00% | 5.00% | 11.11% | -1.46% | 9.60% | 4.17% |
Gross Margin | 32.81% | 28.59% | 28.20% | 34.60% | 43.74% | 48.99% |
Operating Margin | 25.45% | 20.11% | 28.67% | 34.15% | 44.18% | 48.83% |
Profit Margin | 36.74% | 31.99% | 35.06% | 37.24% | 39.56% | 37.69% |
Free Cash Flow Margin | 30.70% | 29.32% | 27.58% | 48.95% | 10.06% | 53.96% |
EBITDA | 172.22 | 125.03 | 153.59 | 164.26 | 209.91 | 227.91 |
EBITDA Margin | 32.79% | 26.90% | 34.52% | 42.20% | 51.50% | 56.42% |
D&A For EBITDA | 38.59 | 31.54 | 26.01 | 31.34 | 29.86 | 30.65 |
EBIT | 133.63 | 93.5 | 127.58 | 132.92 | 180.05 | 197.26 |
EBIT Margin | 25.45% | 20.11% | 28.67% | 34.15% | 44.18% | 48.83% |
Effective Tax Rate | 15.14% | 14.35% | 16.35% | 17.08% | 16.76% | 19.89% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.