MDI Energia Income Statement

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	256.13	201.25	172.42	198.75	252.29
Revenue Growth (YoY)	27.27%	16.72%	-13.24%	-21.22%	-2.61%
Cost of Revenue	245.49	198.45	165.91	197.05	243.15
Gross Profit	10.63	2.8	6.52	1.7	9.14
Selling, General & Admin	5.14	5.16	6.74	6.62	6.59
Other Operating Expenses	1.6	1.21	1.81	3.97	1.53
Operating Expenses	6.75	6.37	8.54	10.59	8.12
Operating Income	3.89	-3.58	-2.03	-8.89	1.03
Interest Expense	-0.12	-0.09	-1.37	-2.35	-1.06
Interest & Investment Income	0.19	0.08	0.07	0.04	0.21
Currency Exchange Gain (Loss)	-0.01	-0.08	-0.04	-0.01	-0
Other Non Operating Income (Expenses)	0.11	-0.17	-0.21	-0.2	-0.92
EBT Excluding Unusual Items	4.07	-3.83	-3.57	-11.41	-0.75
Gain (Loss) on Sale of Assets	-	-	-0.01	0	0.01
Pretax Income	4.07	-3.83	-3.58	-11.41	-0.74
Income Tax Expense	0.84	-0.64	-0.53	-1.91	0.5
Net Income	3.24	-3.19	-3.04	-9.5	-1.24
Net Income to Common	3.24	-3.19	-3.04	-9.5	-1.24
Shares Outstanding (Basic)	46	46	46	46	46
Shares Outstanding (Diluted)	46	46	46	46	46
EPS (Basic)	0.07	-0.07	-0.07	-0.21	-0.03
EPS (Diluted)	0.07	-0.07	-0.07	-0.21	-0.03
Free Cash Flow	12.11	8.52	20.43	16.5	-14.76
Free Cash Flow Per Share	0.26	0.18	0.44	0.36	-0.32
Gross Margin	4.15%	1.39%	3.78%	0.85%	3.62%
Operating Margin	1.52%	-1.78%	-1.18%	-4.47%	0.41%
Profit Margin	1.26%	-1.58%	-1.76%	-4.78%	-0.49%
Free Cash Flow Margin	4.73%	4.23%	11.85%	8.30%	-5.85%
EBITDA	4.36	-2.98	-1.34	-7.98	2.17
EBITDA Margin	1.70%	-1.48%	-0.78%	-4.01%	0.86%
D&A For EBITDA	0.47	0.6	0.69	0.91	1.14
EBIT	3.89	-3.58	-2.03	-8.89	1.03
EBIT Margin	1.52%	-1.78%	-1.18%	-4.47%	0.41%
Effective Tax Rate	20.52%	-	-	-	-
Revenue as Reported	256.13	201.25	172.42	198.75	252.29

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