Aqua Spólka Akcyjna 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	196.3	192.42	176.7	163.01	163.33
Revenue Growth (YoY)	2.02%	8.89%	8.40%	-0.19%	5.05%
Selling, General & Admin	47	37.74	32.72	33.37	33.37
Depreciation & Amortization	33.75	35.22	35.88	39.56	38.89
Other Operating Expenses	103.29	106.77	101.96	80.79	83.56
Total Operating Expenses	184.04	179.73	170.56	153.71	155.82
Operating Income	12.26	12.69	6.14	9.3	7.51
Interest Expense	-0.96	-0.8	-0.75	-0.29	-0.21
Interest Income	2.82	2.38	2.6	1.08	0.1
Net Interest Expense	1.86	1.58	1.85	0.79	-0.12
Other Non-Operating Income (Expenses)	-1.19	0.25	0.01	0.1	-0.01
EBT Excluding Unusual Items	12.93	14.52	8.01	10.19	7.38
Gain (Loss) on Sale of Assets	0.15	0.11	-	1.98	1.53
Asset Writedown	-0.14	0.12	2.7	0.21	0.58
Pretax Income	12.94	14.75	10.71	12.37	9.48
Income Tax Expense	2.89	4.1	1.78	2.38	2.44
Net Income	10.05	10.65	8.93	9.99	7.05
Net Income to Common	10.05	10.65	8.93	9.99	7.05
Net Income Growth	-5.61%	19.27%	-10.64%	41.80%	-35.17%
Shares Outstanding (Basic)	13	13	13	13	13
Shares Outstanding (Diluted)	13	13	13	13	13
EPS (Basic)	0.77	0.82	0.69	0.77	0.54
EPS (Diluted)	0.77	0.82	0.69	0.77	0.54
EPS Growth	-6.08%	19.27%	-10.64%	42.45%	-35.47%
Free Cash Flow	-27.01	8.17	-1.83	5.44	6.17
Free Cash Flow Per Share	-2.08	0.63	-0.14	0.42	0.47
Profit Margin	5.12%	5.53%	5.05%	6.13%	4.31%
Free Cash Flow Margin	-13.76%	4.25%	-1.04%	3.34%	3.78%
EBITDA	46.01	47.91	42.03	48.85	46.39
EBITDA Margin	23.44%	24.90%	23.78%	29.97%	28.41%
D&A For EBITDA	33.75	35.22	35.88	39.56	38.89
EBIT	12.26	12.69	6.14	9.3	7.51
EBIT Margin	6.25%	6.59%	3.48%	5.70%	4.60%
Effective Tax Rate	22.33%	27.80%	16.66%	19.27%	25.71%
Revenue as Reported	208.38	191.42	175.04	163.35	163.36