CEZ, a. s. (PRA:CEZ)

CEZ, a. s. Income Statement

Financials in millions CZK. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	330,442	340,323	336,384	281,053	224,822
Other Revenue	243	190	383	4,480	192
Revenue	330,685	340,513	336,767	285,533	225,014
Revenue Growth (YoY)	-2.89%	1.11%	17.94%	26.90%	7.33%
Fuel & Purchased Power	87,819	104,759	123,424	115,043	87,224
Operations & Maintenance	5,517	5,553	5,107	5,222	5,050
Selling, General & Admin	64	29	91	37	-
Depreciation & Amortization	56,494	41,709	35,336	32,757	31,628
Provision for Bad Debts	440	685	443	377	-602
Other Operating Expenses	99,800	92,099	83,216	33,805	70,551
Total Operating Expenses	250,134	244,834	247,617	187,241	193,851
Operating Income	80,551	95,679	89,150	98,292	31,163
Interest Expense	-15,575	-14,627	-13,588	-7,874	-6,220
Interest Income	3,275	3,607	6,289	3,815	1,937
Net Interest Expense	-12,300	-11,020	-7,299	-4,059	-4,283
Income (Loss) on Equity Investments	-768	-79	832	897	-534
Currency Exchange Gain (Loss)	1,281	1,059	1,098	-4,433	689
Other Non-Operating Income (Expenses)	-2,889	484	531	5,420	1,202
EBT Excluding Unusual Items	65,875	86,123	84,312	96,117	28,237
Impairment of Goodwill	-55	-	-	-	-
Gain (Loss) on Sale of Investments	-161	-441	-797	390	938
Gain (Loss) on Sale of Assets	1,776	316	801	252	304
Asset Writedown	-541	-2,565	-5,301	2,570	-15,799
Other Unusual Items	-	7	1	294	-254
Pretax Income	66,894	83,440	79,016	99,623	13,426
Income Tax Expense	39,496	52,926	49,442	18,918	3,517
Earnings From Continuing Ops.	27,398	30,514	29,574	80,705	9,909
Minority Interest in Earnings	709	-581	-50	81	-118
Net Income	28,107	29,933	29,524	80,786	9,791
Net Income to Common	28,107	29,933	29,524	80,786	9,791
Net Income Growth	-6.10%	1.39%	-63.45%	725.11%	80.05%
Shares Outstanding (Basic)	537	537	537	537	536
Shares Outstanding (Diluted)	537	537	537	537	536
Shares Change (YoY)	-	-	0.00%	0.09%	0.16%
EPS (Basic)	52.36	55.76	55.00	150.50	18.26
EPS (Diluted)	52.36	55.76	55.00	150.50	18.26
EPS Growth	-6.10%	1.39%	-63.46%	724.24%	79.80%
Free Cash Flow	1,477	70,319	92,726	-28,856	26,930
Free Cash Flow Per Share	2.75	130.99	172.74	-53.76	50.21
Dividend Per Share	-	47.000	52.000	145.000	48.000
Dividend Growth	-	-9.62%	-64.14%	202.08%	-7.69%
Profit Margin	8.50%	8.79%	8.77%	28.29%	4.35%
Free Cash Flow Margin	0.45%	20.65%	27.53%	-10.11%	11.97%
EBITDA	137,378	138,215	125,882	133,156	65,170
EBITDA Margin	41.54%	40.59%	37.38%	46.63%	28.96%
D&A For EBITDA	56,827	42,536	36,732	34,864	34,007
EBIT	80,551	95,679	89,150	98,292	31,163
EBIT Margin	24.36%	28.10%	26.47%	34.42%	13.85%
Effective Tax Rate	59.04%	63.43%	62.57%	18.99%	26.20%
Revenue as Reported	333,388	344,709	340,585	288,485	227,793

Source: S&P Global Market Intelligence. Utility template. Financial Sources.