Digital Network SA (WSE:DIG)

Digital Network Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	84.01	74.67	64.28	48.39	32.07	26.26
Revenue Growth (YoY)	19.79%	16.15%	32.84%	50.87%	22.12%	-23.29%
Cost of Revenue	33.14	31.26	26.77	23.85	18.45	17.69
Gross Profit	50.87	43.4	37.51	24.54	13.62	8.58
Selling, General & Admin	11.5	11.83	12.25	9.2	6.92	6.38
Other Operating Expenses	0.19	0.3	0.18	0.07	-3.09	-0.69
Operating Expenses	11.63	12.13	12.43	9.27	3.9	5.74
Operating Income	39.24	31.27	25.08	15.26	9.72	2.84
Interest Expense	-1.69	-1.5	-1.36	-0.91	-0.74	-1.01
Interest & Investment Income	0.74	3.09	1.89	0.54	0.09	0.29
Earnings From Equity Investments	-	-	-0	-0.41	-0	0.41
Currency Exchange Gain (Loss)	0.05	0.19	0.66	-0.3	0.03	-0.86
Other Non Operating Income (Expenses)	1.33	-0.25	-0.42	-0.42	0.56	-1.78
EBT Excluding Unusual Items	39.67	32.8	25.84	13.77	9.66	-0.12
Impairment of Goodwill	-	-	-1.74	-0.16	-	-0.81
Gain (Loss) on Sale of Investments	-0.02	-0.02	7.47	-0	-0.09	0.66
Gain (Loss) on Sale of Assets	0.01	0.17	-0.22	-0.31	-0.07	-0.61
Asset Writedown	-	-	-0.46	-0.18	-	-
Other Unusual Items	1.5	1.5	0.08	0.01	0.01	0.17
Pretax Income	41.16	34.46	30.98	13.12	9.51	-0.72
Income Tax Expense	7.85	6.27	6.93	3.49	0.88	1.56
Earnings From Continuing Operations	33.3	28.19	24.04	9.63	8.63	-2.28
Earnings From Discontinued Operations	-	-	0.68	1.27	1.44	-2.02
Net Income to Company	33.3	28.19	24.73	10.9	10.07	-4.3
Minority Interest in Earnings	-2.55	-3.04	-3.38	-2.37	-1.98	0.53
Net Income	30.75	25.15	21.35	8.52	8.09	-3.77
Net Income to Common	30.75	25.15	21.35	8.52	8.09	-3.77
Net Income Growth	54.52%	17.82%	150.40%	5.31%	-	-
Shares Outstanding (Basic)	4	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4	4
Shares Change (YoY)	0.04%	-	-	-	-	0.27%
EPS (Basic)	7.38	6.04	5.12	2.05	1.94	-0.90
EPS (Diluted)	7.38	6.04	5.12	2.05	1.94	-0.91
EPS Growth	54.46%	17.92%	150.20%	5.48%	-	-
Free Cash Flow	37.56	29.29	27.91	16.29	14.49	2.34
Free Cash Flow Per Share	9.01	7.03	6.70	3.91	3.48	0.56
Dividend Per Share	2.410	4.820	4.100	0.730	-	-
Dividend Growth	-62.98%	17.56%	461.64%	-	-	-
Gross Margin	60.55%	58.13%	58.36%	50.71%	42.47%	32.66%
Operating Margin	46.71%	41.88%	39.01%	31.55%	30.31%	10.81%
Profit Margin	36.61%	33.68%	33.21%	17.62%	25.24%	-14.34%
Free Cash Flow Margin	44.72%	39.23%	43.42%	33.67%	45.17%	8.93%
EBITDA	51.43	43.29	35.69	24.53	12.89	6.35
EBITDA Margin	61.22%	57.98%	55.52%	50.70%	40.20%	24.19%
D&A For EBITDA	12.19	12.02	10.61	9.27	3.17	3.51
EBIT	39.24	31.27	25.08	15.26	9.72	2.84
EBIT Margin	46.71%	41.88%	39.01%	31.55%	30.31%	10.81%
Effective Tax Rate	19.08%	18.20%	22.38%	26.61%	9.21%	-

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