Medinice 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	0.02	0.19	0.23	0.25	0.29	0.37
Revenue Growth (YoY)	-91.28%	-16.44%	-8.54%	-13.68%	-23.39%	126.83%
Cost of Revenue	0.25	0.21	0.15	0.11	0.07	0.12
Gross Profit	-0.23	-0.03	0.08	0.14	0.21	0.25
Selling, General & Admin	3.43	3.96	4.71	4.17	3.18	2.27
Other Operating Expenses	-41.12	-41.53	0.79	0.65	-0.05	0.08
Operating Expenses	-37.45	-37.26	5.85	5.13	3.5	2.71
Operating Income	37.22	37.23	-5.78	-5	-3.29	-2.46
Interest Expense	-0.04	-0.05	-0.06	-0.06	-0.04	-0.13
Interest & Investment Income	0.13	0.35	0.97	0.4	-	0
Other Non Operating Income (Expenses)	0.01	0.02	-0.2	-0.25	-0.4	-0.36
EBT Excluding Unusual Items	37.33	37.56	-5.07	-4.91	-3.73	-2.96
Gain (Loss) on Sale of Investments	-0.01	-0.01	-	-0.02	0.86	-0
Gain (Loss) on Sale of Assets	-	-	-	-	-	-0.06
Pretax Income	37.32	37.55	-5.07	-4.93	-2.88	-3.02
Income Tax Expense	-0.04	-0.03	-	-	0.01	-
Earnings From Continuing Operations	37.36	37.58	-5.07	-4.93	-2.89	-3.02
Minority Interest in Earnings	-	-	-	-	0	0
Net Income	37.36	37.58	-5.07	-4.93	-2.88	-3.02
Net Income to Common	37.36	37.58	-5.07	-4.93	-2.88	-3.02
Shares Outstanding (Basic)	8	7	6	6	6	5
Shares Outstanding (Diluted)	8	7	6	6	6	5
Shares Change (YoY)	16.48%	4.47%	2.54%	8.22%	7.49%	22.93%
EPS (Basic)	4.96	5.62	-0.79	-0.79	-0.50	-0.56
EPS (Diluted)	4.95	5.62	-0.79	-0.79	-0.50	-0.56
Free Cash Flow	-5.21	-3.66	-3.49	-3.24	-2.02	-3.35
Free Cash Flow Per Share	-0.69	-0.55	-0.55	-0.52	-0.35	-0.62
Gross Margin	-	-13.83%	33.33%	54.88%	74.03%	67.20%
Operating Margin	195905.26%	19805.32%	-2568.44%	-2032.11%	-1152.63%	-661.83%
Profit Margin	196605.26%	19987.77%	-2254.22%	-2002.03%	-1011.58%	-812.10%
Free Cash Flow Margin	-27400.00%	-1945.21%	-1551.56%	-1315.45%	-708.77%	-899.46%
EBITDA	37.29	37.37	-5.59	-4.86	-3.11	-2.24
EBITDA Margin	196257.90%	19875.53%	-	-	-	-
D&A For EBITDA	0.07	0.13	0.19	0.14	0.18	0.22
EBIT	37.22	37.23	-5.78	-5	-3.29	-2.46
EBIT Margin	195905.26%	19805.32%	-	-	-	-

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