Analizy Online Income Statement

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	13.8	12.9	11.4	10.05	9
Revenue Growth (YoY)	7.01%	13.20%	13.41%	11.61%	22.85%
Cost of Revenue	6.56	5.47	5.33	4.34	4
Gross Profit	7.25	7.43	6.07	5.71	5.01
Selling, General & Admin	3.85	3.62	3.46	3.59	3.44
Other Operating Expenses	0.29	0.18	0.14	0.15	0.13
Operating Expenses	4.6	4.44	4.35	4.42	4.21
Operating Income	2.65	2.98	1.72	1.29	0.8
Interest Expense	-0	-0.01	-0.01	-0.01	-0
Interest & Investment Income	0.01	0.02	0.05	0.03	0
Other Non Operating Income (Expenses)	0.01	-0	-0.01	-0	-0.03
EBT Excluding Unusual Items	2.67	2.99	1.75	1.3	0.77
Gain (Loss) on Sale of Investments	0.18	0.11	0.12	-0.01	0.01
Gain (Loss) on Sale of Assets	0.02	-	0	0	0.05
Pretax Income	2.86	3.1	1.88	1.29	0.83
Income Tax Expense	0.55	0.66	0.4	0.22	0.07
Net Income	2.32	2.45	1.48	1.07	0.76
Net Income to Common	2.32	2.45	1.48	1.07	0.76
Net Income Growth	-5.36%	65.74%	38.20%	40.07%	-
Shares Outstanding (Basic)	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1
EPS (Basic)	1.93	2.04	1.23	0.89	0.64
EPS (Diluted)	1.93	2.04	1.23	0.89	0.64
EPS Growth	-5.36%	65.74%	38.20%	40.07%	-
Free Cash Flow	1.78	1.81	2.04	102.15	64.35
Free Cash Flow Per Share	1.49	1.51	1.70	85.28	53.72
Dividend Per Share	-	1.700	1.500	1.100	-
Dividend Growth	-	13.33%	36.36%	-	-
Gross Margin	52.51%	57.56%	53.24%	56.78%	55.61%
Operating Margin	19.19%	23.12%	15.11%	12.84%	8.88%
Profit Margin	16.77%	18.96%	12.95%	10.63%	8.47%
Free Cash Flow Margin	12.90%	14.06%	17.88%	1016.51%	714.73%
EBITDA	3.11	3.16	2.47	68.18	64.64
EBITDA Margin	22.53%	24.51%	21.65%	678.50%	718.00%
D&A For EBITDA	0.46	0.18	0.75	66.89	63.85
EBIT	2.65	2.98	1.72	1.29	0.8
EBIT Margin	19.19%	23.12%	15.11%	12.84%	8.88%
Effective Tax Rate	19.10%	21.14%	21.42%	17.33%	8.38%
Revenue as Reported	13.8	12.9	11.4	10.05	9

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.