ESOTIQ & Henderson S.A. (WSE:EAH)
Poland · Delayed Price · Currency is PLN 38.30
+0.60 (1.59%)
Oct 10, 2025, 4:47 PM CET
ESOTIQ & Henderson 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2015 - 2019 |
| 305.19 | 298.31 | 275.5 | 241.79 | 205.85 | 173.74 | Upgrade | |
Revenue Growth (YoY) | 5.64% | 8.28% | 13.94% | 17.46% | 18.48% | -3.40% | Upgrade |
Cost of Revenue | 99.39 | 97.09 | 97.38 | 90.07 | 72.2 | 66.46 | Upgrade |
Gross Profit | 205.8 | 201.22 | 178.11 | 151.73 | 133.65 | 107.27 | Upgrade |
Selling, General & Admin | 191.8 | 185.11 | 164.99 | 144.73 | 112.83 | 99.43 | Upgrade |
Other Operating Expenses | -2.03 | -2.55 | -2.96 | -6.63 | -5.23 | -2.46 | Upgrade |
Operating Expenses | 189.84 | 182.62 | 162.04 | 138.32 | 109.59 | 98.63 | Upgrade |
Operating Income | 15.96 | 18.6 | 16.07 | 13.41 | 24.06 | 8.65 | Upgrade |
Interest Expense | -4.94 | -3.85 | -4.1 | -3.34 | -2.1 | -2.58 | Upgrade |
Interest & Investment Income | 0.67 | 0.67 | 0.11 | 1.88 | 0.04 | 0.03 | Upgrade |
Currency Exchange Gain (Loss) | -1.51 | -1.51 | -2.08 | -1.54 | 0.03 | 0.61 | Upgrade |
Other Non Operating Income (Expenses) | 0.9 | - | - | - | - | - | Upgrade |
EBT Excluding Unusual Items | 11.08 | 13.91 | 10 | 10.42 | 22.03 | 6.71 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | -0.76 | - | - | - | Upgrade |
Gain (Loss) on Sale of Assets | -0.14 | -0.14 | -0.07 | -0.42 | -1.25 | -0.39 | Upgrade |
Asset Writedown | - | - | - | - | -0.05 | -0.4 | Upgrade |
Legal Settlements | -0 | -0 | -0.01 | -0.01 | -0.03 | -0.05 | Upgrade |
Pretax Income | 10.94 | 13.77 | 9.16 | 9.99 | 20.7 | 5.88 | Upgrade |
Income Tax Expense | 2.89 | 2.77 | 1.78 | 1.91 | 4.37 | 2.04 | Upgrade |
Earnings From Continuing Operations | 8.05 | 11 | 7.39 | 8.08 | 16.33 | 3.84 | Upgrade |
Minority Interest in Earnings | - | - | - | - | 1.24 | 1.65 | Upgrade |
Net Income | 8.05 | 11 | 7.39 | 8.08 | 17.57 | 5.5 | Upgrade |
Net Income to Common | 8.05 | 11 | 7.39 | 8.08 | 17.57 | 5.5 | Upgrade |
Net Income Growth | -34.38% | 48.98% | -8.58% | -54.03% | 219.70% | -6.78% | Upgrade |
Shares Outstanding (Basic) | 1 | 1 | 2 | 1 | 2 | 2 | Upgrade |
Shares Outstanding (Diluted) | 2 | 2 | 2 | 2 | 2 | 2 | Upgrade |
Shares Change (YoY) | -0.01% | 0.03% | -0.02% | -0.06% | 4.79% | -4.60% | Upgrade |
EPS (Basic) | 6.25 | 7.96 | 4.32 | 5.56 | 8.84 | 2.58 | Upgrade |
EPS (Diluted) | 3.61 | 4.93 | 3.31 | 3.62 | 7.87 | 2.58 | Upgrade |
EPS Growth | -34.33% | 48.94% | -8.56% | -54.00% | 205.09% | -2.29% | Upgrade |
Free Cash Flow | -34.77 | 2.11 | 38.09 | 1.17 | 21.07 | 29.87 | Upgrade |
Free Cash Flow Per Share | -15.57 | 0.94 | 17.07 | 0.53 | 9.44 | 14.02 | Upgrade |
Dividend Per Share | - | 3.000 | 3.000 | 1.200 | 2.000 | - | Upgrade |
Dividend Growth | - | - | 150.00% | -40.00% | - | - | Upgrade |
Gross Margin | 67.43% | 67.45% | 64.65% | 62.75% | 64.92% | 61.74% | Upgrade |
Operating Margin | 5.23% | 6.24% | 5.83% | 5.55% | 11.69% | 4.98% | Upgrade |
Profit Margin | 2.64% | 3.69% | 2.68% | 3.34% | 8.54% | 3.16% | Upgrade |
Free Cash Flow Margin | -11.39% | 0.71% | 13.83% | 0.48% | 10.24% | 17.19% | Upgrade |
EBITDA | 22.22 | 25.65 | 21.57 | 18.55 | 28.76 | 13.14 | Upgrade |
EBITDA Margin | 7.28% | 8.60% | 7.83% | 7.67% | 13.97% | 7.56% | Upgrade |
D&A For EBITDA | 6.26 | 7.06 | 5.5 | 5.14 | 4.7 | 4.49 | Upgrade |
EBIT | 15.96 | 18.6 | 16.07 | 13.41 | 24.06 | 8.65 | Upgrade |
EBIT Margin | 5.23% | 6.24% | 5.83% | 5.55% | 11.69% | 4.98% | Upgrade |
Effective Tax Rate | 26.40% | 20.09% | 19.39% | 19.11% | 21.10% | 34.62% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.