JRC Group 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	2015 - 2019
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	2015 - 2019
Revenue	14.59	12.78	10.91	9.66	8.14	6.5	Upgrade
Revenue Growth (YoY)	21.96%	17.21%	12.90%	18.63%	25.32%	7.71%	Upgrade
Cost of Revenue	6.96	4.92	3.65	4.03	3.23	3.11	Upgrade
Gross Profit	7.63	7.86	7.25	5.63	4.91	3.38	Upgrade
Selling, General & Admin	7.18	7.13	4.75	2.84	3.59	2.72	Upgrade
Other Operating Expenses	-2.48	-2.23	0.07	0.42	-0.91	-0.98	Upgrade
Operating Expenses	7.32	7.51	6.69	5.05	4.09	2.89	Upgrade
Operating Income	0.3	0.35	0.56	0.58	0.83	0.49	Upgrade
Interest Expense	-0.16	-0.15	-0.21	-0.17	-0.19	-0.08	Upgrade
Interest & Investment Income	0	0	-	-	-	-	Upgrade
Other Non Operating Income (Expenses)	-0.11	-0.2	-0.14	0.1	-0.12	-0.04	Upgrade
EBT Excluding Unusual Items	0.04	0.01	0.21	0.5	0.53	0.37	Upgrade
Gain (Loss) on Sale of Investments	-	-	-	-0.09	-	-	Upgrade
Gain (Loss) on Sale of Assets	0.05	0.03	0.03	-	-	0.01	Upgrade
Asset Writedown	-0.09	-0.09	-	-0.06	-0.03	-	Upgrade
Pretax Income	0.01	-0.05	0.24	0.35	0.5	0.39	Upgrade
Income Tax Expense	0.09	0.06	0	0.08	0.1	0.09	Upgrade
Net Income	-0.09	-0.11	0.24	0.27	0.4	0.3	Upgrade
Net Income to Common	-0.09	-0.11	0.24	0.27	0.4	0.3	Upgrade
Net Income Growth	-	-	-11.08%	-32.11%	33.46%	27.98%	Upgrade
Shares Outstanding (Basic)	-	128	128	58	48	48	Upgrade
Shares Outstanding (Diluted)	-	128	128	58	48	48	Upgrade
Shares Change (YoY)	-	-	120.28%	20.75%	-	47.82%	Upgrade
EPS (Basic)	-	-0.00	0.00	0.00	0.01	0.01	Upgrade
EPS (Diluted)	-	-0.00	0.00	0.00	0.01	0.01	Upgrade
EPS Growth	-	-	-59.65%	-43.78%	33.46%	-13.41%	Upgrade
Free Cash Flow	0.94	-1.73	-0.12	-1.45	0.33	0.91	Upgrade
Free Cash Flow Per Share	-	-0.01	-0.00	-0.03	0.01	0.02	Upgrade
Gross Margin	52.29%	61.50%	66.52%	58.26%	60.34%	52.08%	Upgrade
Operating Margin	2.09%	2.77%	5.15%	5.97%	10.18%	7.60%	Upgrade
Profit Margin	-0.59%	-0.83%	2.19%	2.78%	4.86%	4.56%	Upgrade
Free Cash Flow Margin	6.44%	-13.56%	-1.13%	-15.05%	4.09%	14.05%	Upgrade
EBITDA	2.41	2.45	2.43	2.37	2.23	1.65	Upgrade
EBITDA Margin	16.55%	19.17%	22.28%	24.56%	27.39%	25.34%	Upgrade
D&A For EBITDA	2.11	2.1	1.87	1.8	1.4	1.15	Upgrade
EBIT	0.3	0.35	0.56	0.58	0.83	0.49	Upgrade
EBIT Margin	2.09%	2.77%	5.15%	5.97%	10.18%	7.60%	Upgrade
Effective Tax Rate	1417.93%	-	1.68%	23.11%	20.65%	23.52%	Upgrade
Revenue as Reported	14.59	12.78	10.91	9.66	8.14	6.5	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.