Immersion Games 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
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Operating Revenue	0.83	1.5	2.97	1.27
Other Revenue	-	-	1.44	2.35
Revenue	0.83	1.5	4.41	3.62
Revenue Growth (YoY)	-82.16%	-66.01%	21.77%	-
Cost of Revenue	0.63	0.66	2.06	1.43
Gross Profit	0.2	0.84	2.35	2.19
Selling, General & Admin	1.17	1.29	2.34	2.1
Other Operating Expenses	0.01	0.01	-0.01	0.01
Operating Expenses	1.19	1.3	2.33	2.11
Operating Income	-0.99	-0.46	0.02	0.08
Interest Expense	-0	-0	-0	-0.01
Currency Exchange Gain (Loss)	-	-	-0.01	-0.02
Other Non Operating Income (Expenses)	-0.04	-0.04	-	-
EBT Excluding Unusual Items	-1.02	-0.51	0.01	0.05
Asset Writedown	-	-	-1.44	-2.35
Pretax Income	-1.02	-0.51	-1.43	-2.31
Income Tax Expense	0	0	0.01	0.04
Net Income	-1.03	-0.51	-1.44	-2.34
Net Income to Common	-1.03	-0.51	-1.44	-2.34
Shares Outstanding (Basic)	5	5	3	-
Shares Outstanding (Diluted)	5	5	3	-
Shares Change (YoY)	62.40%	62.40%	-	-
EPS (Basic)	-0.20	-0.10	-0.45	-
EPS (Diluted)	-0.20	-0.10	-0.45	-
Gross Margin	24.01%	55.96%	53.24%	60.46%
Operating Margin	-118.56%	-30.87%	0.40%	2.17%
Profit Margin	-123.70%	-34.29%	-32.64%	-64.72%
EBITDA	-	-0.46	0.02	0.08
EBITDA Margin	-	-30.84%	0.41%	2.25%
D&A For EBITDA	-	0	0	0
EBIT	-0.99	-0.46	0.02	0.08
EBIT Margin	-118.56%	-30.87%	0.40%	2.17%
Revenue as Reported	0.24	0.9	2.43	2.27