Legimi S.A. (WSE:LEG)

Legimi Income Statement

Financials in millions PLN. Fiscal year is January - December.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	105.95	108.34	120.17	86.68	62.65	48.57
Other Revenue	-	-	0	-	-	-
Revenue	105.95	108.34	120.17	86.68	62.65	48.57
Revenue Growth (YoY)	-12.97%	-9.85%	38.64%	38.36%	28.99%	49.22%
Cost of Revenue	11.22	11.23	9.79	6.64	4.53	3.54
Gross Profit	94.73	97.11	110.38	80.05	58.12	45.03
Selling, General & Admin	89.62	90.08	102.44	76.55	53.43	39.65
Other Operating Expenses	0.24	0.24	0.81	0.18	0.5	0.48
Operating Expenses	93.16	93.43	106.56	79.68	56.3	42.63
Operating Income	1.57	3.68	3.82	0.37	1.82	2.4
Interest Expense	-0.02	-0.03	-0.1	-0.28	-0.51	-0.55
Interest & Investment Income	0	0	0.03	0.02	-	0.02
Other Non Operating Income (Expenses)	-0.4	-0.42	-0.03	-0.33	-0.06	0.04
EBT Excluding Unusual Items	1.16	3.24	3.72	-0.23	1.25	1.91
Gain (Loss) on Sale of Assets	-	-	-0.02	-	-	-
Asset Writedown	-1.01	-1.01	-	-	-	-
Pretax Income	0.15	2.23	3.7	-0.23	1.25	1.91
Income Tax Expense	0.91	0.9	0.98	0.14	0.97	0.96
Earnings From Continuing Operations	-0.76	1.33	2.72	-0.36	0.29	0.95
Minority Interest in Earnings	-	-	-	-0.01	0	0.05
Net Income	-0.76	1.33	2.72	-0.37	0.29	1
Net Income to Common	-0.76	1.33	2.72	-0.37	0.29	1
Net Income Growth	-	-51.07%	-	-	-71.32%	1724.73%
Shares Outstanding (Basic)	-	2	2	2	1	1
Shares Outstanding (Diluted)	-	2	2	2	1	1
Shares Change (YoY)	-	-	4.35%	4.55%	4.77%	-
EPS (Basic)	-	0.82	1.68	-0.24	0.19	0.71
EPS (Diluted)	-	0.82	1.68	-0.24	0.19	0.71
EPS Growth	-	-51.07%	-	-	-72.62%	1724.77%
Free Cash Flow	8.78	6.76	12.32	3.06	2.84	5.81
Free Cash Flow Per Share	-	4.18	7.62	1.98	1.92	4.10
Gross Margin	89.41%	89.63%	91.85%	92.34%	92.76%	92.72%
Operating Margin	1.48%	3.40%	3.18%	0.42%	2.91%	4.94%
Profit Margin	-0.72%	1.23%	2.26%	-0.43%	0.46%	2.06%
Free Cash Flow Margin	8.29%	6.24%	10.26%	3.54%	4.53%	11.96%
EBITDA	2.2	4.12	7.13	3.32	4.19	4.9
EBITDA Margin	2.07%	3.81%	5.93%	3.83%	6.69%	10.09%
D&A For EBITDA	0.63	0.44	3.31	2.95	2.37	2.5
EBIT	1.57	3.68	3.82	0.37	1.82	2.4
EBIT Margin	1.48%	3.40%	3.18%	0.42%	2.91%	4.94%
Effective Tax Rate	619.40%	40.30%	26.43%	-	77.19%	50.26%
Revenue as Reported	105.95	108.34	120.17	86.68	62.65	48.57

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