Gremi Media S.A. (WSE:GME)
Poland · Delayed Price · Currency is PLN 54.50
+7.50 (15.96%)
At close: Jun 3, 2026
Gremi Media Income Statement
Financials in millions PLN. Fiscal year is January - December.
Millions PLN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 107.95 | 105.1 | 99.86 | 98.86 | 97.39 | 100.63 | |
Revenue Growth (YoY) | 5.49% | 5.25% | 1.01% | 1.51% | -3.23% | 4.67% |
Cost of Revenue | 58.64 | 56.53 | 52.35 | 80.11 | 53.68 | 50.59 |
Gross Profit | 49.31 | 48.57 | 47.51 | 18.75 | 43.7 | 50.04 |
Selling, General & Admin | 49.77 | 48.11 | 44.77 | 12.53 | 34.93 | 37.78 |
Other Operating Expenses | 13.8 | 13.9 | -0.05 | -0.61 | -0.45 | 1.1 |
Operating Expenses | 63.57 | 62.01 | 44.74 | 11.93 | 34.48 | 38.88 |
Operating Income | -14.26 | -13.43 | 2.77 | 6.82 | 9.23 | 11.16 |
Interest Expense | -0.83 | -0.84 | -0.86 | -0.73 | -0.12 | -0.25 |
Interest & Investment Income | 0.03 | 0.04 | 0.03 | 0.29 | 0.14 | 0.52 |
Currency Exchange Gain (Loss) | 0.07 | 0.07 | 0 | -0.12 | -0.22 | -0.21 |
Other Non Operating Income (Expenses) | -0.08 | -0.08 | -0.08 | -0.07 | -0.12 | -0.18 |
EBT Excluding Unusual Items | -15.08 | -14.24 | 1.86 | 6.19 | 8.92 | 11.03 |
Gain (Loss) on Sale of Investments | - | - | 0.04 | - | - | - |
Gain (Loss) on Sale of Assets | 0.01 | 0.01 | 0.01 | 0.21 | 0.01 | - |
Asset Writedown | 3.86 | 3.86 | 0 | - | -0.67 | - |
Legal Settlements | -0.01 | -0.01 | -0.43 | -0.23 | -0.04 | 0.1 |
Other Unusual Items | - | - | -0.06 | 0.02 | -0.02 | 1.75 |
Pretax Income | -11.21 | -10.38 | 1.42 | 6.19 | 8.2 | 12.88 |
Income Tax Expense | -3.82 | -3.38 | 1.04 | 1.31 | 2.16 | 4.3 |
Earnings From Continuing Operations | -7.39 | -7 | 0.38 | 4.88 | 6.04 | 8.58 |
Minority Interest in Earnings | 0.42 | 0.25 | 0.27 | -0.37 | -0.88 | -0.79 |
Net Income | -6.97 | -6.74 | 0.66 | 4.51 | 5.16 | 7.78 |
Net Income to Common | -6.97 | -6.74 | 0.66 | 4.51 | 5.16 | 7.78 |
Net Income Growth | - | - | -85.47% | -12.45% | -33.76% | -49.45% |
Shares Outstanding (Basic) | 2 | 2 | 2 | 2 | 2 | 2 |
Shares Outstanding (Diluted) | 2 | 2 | 2 | 2 | 2 | 2 |
Shares Change (YoY) | - | - | - | 0.56% | 3.01% | 1.18% |
EPS (Basic) | -3.90 | -3.77 | 0.37 | 2.52 | 2.90 | 4.50 |
EPS (Diluted) | -3.90 | -3.77 | 0.37 | 2.52 | 2.90 | 4.50 |
EPS Growth | - | - | -85.46% | -12.99% | -35.64% | -50.06% |
Free Cash Flow | 0.75 | 0.1 | 2.35 | 2.45 | 5.85 | 10.01 |
Free Cash Flow Per Share | 0.42 | 0.06 | 1.31 | 1.37 | 3.29 | 5.79 |
Dividend Per Share | - | - | - | - | 1.680 | 3.730 |
Dividend Growth | - | - | - | - | -54.96% | -34.22% |
Gross Margin | 45.68% | 46.21% | 47.58% | 18.97% | 44.88% | 49.73% |
Operating Margin | -13.21% | -12.78% | 2.78% | 6.90% | 9.47% | 11.09% |
Profit Margin | -6.46% | -6.42% | 0.66% | 4.57% | 5.29% | 7.74% |
Free Cash Flow Margin | 0.69% | 0.10% | 2.35% | 2.48% | 6.01% | 9.95% |
EBITDA | -10.47 | -10.82 | 4.74 | 8.67 | 11.68 | 13.62 |
EBITDA Margin | -9.70% | -10.29% | 4.75% | 8.77% | 11.99% | 13.53% |
D&A For EBITDA | 3.79 | 2.62 | 1.97 | 1.85 | 2.45 | 2.46 |
EBIT | -14.26 | -13.43 | 2.77 | 6.82 | 9.23 | 11.16 |
EBIT Margin | -13.21% | -12.78% | 2.78% | 6.90% | 9.47% | 11.09% |
Effective Tax Rate | - | - | 73.10% | 21.09% | 26.36% | 33.41% |