Gremi Media S.A. (WSE:GME)
Poland · Delayed Price · Currency is PLN 49.00
-2.50 (-4.85%)
At close: Aug 10, 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 |
| 52.31 | 105.1 | 99.86 | 95.99 | 97.39 | 100.63 | |
Revenue Growth | 7.66% | 5.25% | 4.03% | -1.43% | -3.23% | 4.67% |
Cost of Revenue | 58.36 | 56.25 | 52.05 | 54.35 | 53.68 | 50.59 |
Gross Profit | 24.43 | 48.85 | 47.81 | 41.64 | 43.7 | 50.04 |
Selling, General & Admin | 49.77 | 48.11 | 44.77 | 38.29 | 34.93 | 37.78 |
Other Operating Expenses | 10.22 | 10.32 | 0.75 | -0.6 | 0.27 | -0.75 |
Total Operating Expenses | 59.99 | 58.42 | 45.52 | 37.69 | 35.2 | 37.03 |
Operating Income | -2.3 | -9.57 | 2.29 | 3.96 | 8.51 | 13.01 |
Interest Income | 0.05 | 0.12 | 0.08 | 0.29 | 0.14 | 0.52 |
Interest Expense | -0.42 | -0.92 | -0.95 | -0.92 | -0.46 | -0.64 |
Total Non-Operating Income (Expense) | -0.36 | -0.81 | -0.87 | -0.63 | -0.31 | -0.13 |
Pretax Income | -2.49 | -10.38 | 1.42 | 3.32 | 8.2 | 12.88 |
Provision for Income Taxes | -3.82 | -3.38 | 1.04 | 1.31 | 2.16 | 4.3 |
Net Income | -2.05 | -7 | 0.38 | 2.02 | 6.04 | 8.58 |
Minority Interest in Earnings | -0.21 | -0.25 | -0.27 | -0.26 | 0.88 | 0.79 |
Net Income to Common | -1.89 | -6.74 | 0.66 | 2.27 | 5.16 | 7.78 |
Net Income Growth | - | - | -71.15% | -55.90% | -33.76% | -49.45% |
Shares Outstanding (Basic) | 2 | 2 | 2 | 2 | 2 | 2 |
Shares Outstanding (Diluted) | 2 | 2 | 2 | 2 | 2 | 2 |
Shares Change | -0.34% | - | - | 0.56% | 3.01% | 1.18% |
EPS (Basic) | -1.06 | -3.77 | 0.37 | 1.27 | 1.19 | 4.50 |
EPS (Diluted) | -1.06 | -3.77 | 0.37 | 1.27 | 1.19 | 4.50 |
EPS Growth | - | - | -70.87% | 6.72% | -73.56% | -41.56% |
Additional Metrics
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 |
Free Cash Flow | 1.97 | 0.1 | 2.35 | 2.45 | 5.85 | 10.01 |
Free Cash Flow Growth | -38.42% | -95.71% | -3.92% | -58.18% | -41.53% | -29.77% |
Free Cash Flow Per Share | 1.10 | 0.06 | 1.31 | 1.37 | 3.29 | 5.79 |
Dividends Per Share | - | - | - | - | 1.680 | 3.730 |
Dividend Growth | - | - | - | - | -54.96% | -34.22% |
Gross Margin | 46.71% | 46.48% | 47.88% | 43.38% | 44.88% | 49.73% |
Operating Margin | -4.39% | -9.10% | 2.29% | 4.12% | 8.74% | 12.93% |
Profit Margin | -3.92% | -6.66% | 0.38% | 2.10% | 6.20% | 8.52% |
FCF Margin | 3.76% | 0.10% | 2.36% | 2.55% | 6.01% | 9.95% |
EBITDA | 7.33 | -1.12 | 9.44 | 9.5 | 13.06 | 16.8 |
EBITDA Margin | 14.02% | -1.06% | 9.46% | 9.90% | 13.41% | 16.70% |
EBIT | -2.3 | -9.57 | 2.29 | 3.96 | 8.51 | 13.01 |
EBIT Margin | -4.39% | -9.10% | 2.29% | 4.12% | 8.74% | 12.93% |
Effective Tax Rate | 153.60% | 32.58% | 73.10% | 39.30% | 26.36% | 33.41% |