e-Kiosk 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	14.86	13.46	13.13	13.87	12.73	11.57
Revenue Growth (YoY)	32.96%	2.55%	-5.36%	8.97%	9.97%	13.48%
Cost of Revenue	2.19	1.93	1.52	1.5	1.28	1.3
Gross Profit	12.67	11.54	11.61	12.37	11.44	10.27
Selling, General & Admin	10.21	9.92	9.29	7.76	7.35	6.58
Other Operating Expenses	0.22	-0.03	-0.04	-0.06	-0.1	-0.05
Operating Expenses	10.43	9.9	9.25	7.7	7.25	6.54
Operating Income	2.24	1.64	2.36	4.67	4.19	3.74
Interest Expense	-0	-	-0	-0	-	-
Interest & Investment Income	0.04	0.03	-	-	0.01	0.01
Currency Exchange Gain (Loss)	-0	-0	-0	-0.01	-0.01	-0
EBT Excluding Unusual Items	2.27	1.67	2.35	4.66	4.19	3.75
Gain (Loss) on Sale of Assets	0.01	0.01	0	0.01	-	-
Other Unusual Items	-	-	0.02	0.01	0	0
Pretax Income	2.27	1.67	2.37	4.68	4.19	3.75
Income Tax Expense	0.01	0.32	0.71	0.86	1	0.58
Net Income	2.27	1.36	1.66	3.82	3.19	3.17
Net Income to Common	2.27	1.36	1.66	3.82	3.19	3.17
Net Income Growth	-	-18.51%	-56.43%	19.64%	0.73%	117.80%
Shares Outstanding (Basic)	18	18	18	18	18	18
Shares Outstanding (Diluted)	18	18	18	18	18	18
EPS (Basic)	0.13	0.07	0.09	0.21	0.18	0.18
EPS (Diluted)	0.12	0.07	0.09	0.21	0.18	0.18
EPS Growth	-	-22.22%	-57.14%	19.01%	0.73%	118.97%
Free Cash Flow	-0.77	0.28	0.66	0.23	-0.46	0.02
Free Cash Flow Per Share	-0.04	0.02	0.04	0.01	-0.03	0.00
Gross Margin	85.24%	85.70%	88.44%	89.21%	89.91%	88.78%
Operating Margin	15.05%	12.19%	17.95%	33.68%	32.93%	32.30%
Profit Margin	15.25%	10.07%	12.68%	27.54%	25.08%	27.38%
Free Cash Flow Margin	-5.18%	2.09%	5.06%	1.65%	-3.64%	0.16%
EBITDA	2.47	1.65	2.4	4.71	4.24	3.77
EBITDA Margin	16.59%	12.29%	18.31%	33.92%	33.28%	32.61%
D&A For EBITDA	0.23	0.01	0.05	0.03	0.05	0.04
EBIT	2.24	1.64	2.36	4.67	4.19	3.74
EBIT Margin	15.05%	12.19%	17.95%	33.68%	32.93%	32.30%
Effective Tax Rate	0.31%	18.90%	29.91%	18.38%	23.84%	15.52%

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