Biomass Energy Project 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
Revenue	2.42	1.89	2.04	2.6	7.88	5.22
Revenue Growth (YoY)	176.85%	-7.48%	-21.47%	-66.98%	50.92%	148.41%
Cost of Revenue	1.74	0.79	0.95	1.84	4.64	3.75
Gross Profit	0.69	1.1	1.1	0.77	3.24	1.48
Selling, General & Admin	0.6	0.63	0.37	0.81	0.86	0.56
Other Operating Expenses	0.16	0.04	0.06	1.91	-0.49	0
Operating Expenses	0.76	0.67	0.43	2.72	0.37	0.56
Operating Income	-0.07	0.42	0.67	-1.95	2.87	0.92
Interest Expense	-0.07	-0.07	-0.14	-0.02	-0.02	-0.04
Interest & Investment Income	0.05	0.05	-	0.11	-	0
Earnings From Equity Investments	-	-	-	-	-	0.01
Other Non Operating Income (Expenses)	-	-	-	-	-0.01	0.02
Pretax Income	-0.08	0.41	0.54	-1.86	2.85	0.91
Income Tax Expense	-	-	0.04	-	0.08	0.04
Earnings From Continuing Operations	-0.08	0.41	0.5	-1.86	2.77	0.87
Minority Interest in Earnings	0.04	0.02	-0.21	0.03	-0	-0.01
Net Income	-0.05	0.43	0.28	-1.84	2.77	0.86
Net Income to Common	-0.05	0.43	0.28	-1.84	2.77	0.86
Net Income Growth	-	51.63%	-	-	220.91%	55.84%
Shares Outstanding (Basic)	126	126	126	83	83	83
Shares Outstanding (Diluted)	126	126	126	83	83	83
Shares Change (YoY)	-	-	52.79%	-	-	25.61%
EPS (Basic)	-0.00	0.00	0.00	-0.02	0.03	0.01
EPS (Diluted)	-0.00	0.00	0.00	-0.02	0.03	0.01
EPS Growth	-	51.65%	-	-	220.92%	24.07%
Free Cash Flow	-0.01	-1.23	-4.76	-2.01	-1.97	-0.66
Free Cash Flow Per Share	-	-0.01	-0.04	-0.02	-0.02	-0.01
Gross Margin	28.33%	58.04%	53.73%	29.47%	41.16%	28.27%
Operating Margin	-3.00%	22.43%	32.82%	-75.03%	36.46%	17.55%
Profit Margin	-1.97%	22.78%	13.90%	-70.53%	35.12%	16.52%
Free Cash Flow Margin	-0.57%	-64.84%	-232.82%	-77.38%	-24.98%	-12.56%
EBITDA	0.66	1.17	0.7	-1.93	2.92	0.92
EBITDA Margin	27.36%	61.86%	34.26%	-74.09%	37.05%	17.68%
D&A For EBITDA	0.74	0.75	0.03	0.02	0.05	0.01
EBIT	-0.07	0.42	0.67	-1.95	2.87	0.92
EBIT Margin	-3.00%	22.43%	32.82%	-75.03%	36.46%	17.55%
Effective Tax Rate	-	-	7.17%	-	2.71%	4.37%
Revenue as Reported	2.42	1.89	2.04	2.6	7.88	5.22

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.