Mirbud S.A. (WSE:MRB)
Poland · Delayed Price · Currency is PLN 11.31
-0.14 (-1.22%)
Sep 25, 2026, 12:59 PM CET
Mirbud 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 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 3,192 | 2,951 | 3,252 | 3,322 | 3,319 | 2,506 | |
Revenue Growth | 6.15% | -9.26% | -2.12% | 0.09% | 32.48% | 101.59% |
Cost of Revenue | 2,921 | 2,724 | 2,961 | 2,987 | 3,049 | 2,274 |
Gross Profit | 270.76 | 226.74 | 291.34 | 335.66 | 270.48 | 231.6 |
Selling, General & Admin | 152.18 | 128.05 | 103.07 | 95.53 | 73.36 | 65.52 |
Other Operating Expenses | -81.38 | -82.72 | -153.67 | 1.4 | 2.12 | -13.68 |
Operating Expenses | 70.8 | 45.33 | -50.6 | 96.93 | 75.73 | 51.84 |
Operating Income | 199.96 | 181.42 | 341.95 | 238.73 | 194.75 | 179.76 |
Interest Expense | -32.95 | -28.54 | -31.69 | -40.01 | -32.41 | -17.93 |
Interest & Investment Income | 5.11 | 6.34 | 8.56 | 1.2 | 1.02 | 0.52 |
Currency Exchange Gain (Loss) | -2.72 | -3.49 | -10.18 | -14.77 | 8.88 | 4 |
Other Non Operating Income (Expenses) | -2.54 | -1.65 | -7.28 | -5.69 | -4.69 | -5 |
EBT Excluding Unusual Items | 166.86 | 154.09 | 301.36 | 179.45 | 167.54 | 161.34 |
Gain (Loss) on Sale of Investments | -0.15 | -0.15 | -0.06 | -9.49 | - | - |
Gain (Loss) on Sale of Assets | 2.74 | 1.02 | -1.25 | 2.49 | 0.29 | 1.43 |
Asset Writedown | -12.96 | -9.34 | -147.97 | -2.25 | -16.41 | -6.48 |
Legal Settlements | -0.63 | -0.97 | -0.35 | 0.02 | -0.26 | -0.23 |
Pretax Income | 155.86 | 144.65 | 151.73 | 170.21 | 151.16 | 156.06 |
Income Tax Expense | 34.84 | 32.39 | 30.36 | 34.8 | 31.97 | 28.05 |
Earnings From Continuing Operations | 121.03 | 112.26 | 121.37 | 135.41 | 119.2 | 128.01 |
Net Income | 121.03 | 112.26 | 121.37 | 135.41 | 119.2 | 128.01 |
Net Income to Common | 121.03 | 112.26 | 121.37 | 135.41 | 119.2 | 128.01 |
Net Income Growth | 17.30% | -7.50% | -10.37% | 13.61% | -6.89% | 119.98% |
Shares Outstanding (Basic) | 110 | 110 | 110 | 92 | 92 | 92 |
Shares Outstanding (Diluted) | 110 | 110 | 110 | 92 | 92 | 92 |
Shares Change | - | - | 20.00% | - | - | - |
EPS (Basic) | 1.10 | 1.02 | 1.10 | 1.48 | 1.30 | 1.40 |
EPS (Diluted) | 1.10 | 1.02 | 1.10 | 1.48 | 1.30 | 1.40 |
EPS Growth | 17.30% | -7.30% | -25.47% | 13.61% | -6.89% | 121.47% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | -18.92 | -89.12 | -143.63 | 33.54 | 126.16 | 202.51 |
Free Cash Flow Per Share | -0.17 | -0.81 | -1.30 | 0.37 | 1.38 | 2.21 |
Dividend Per Share | 0.200 | 0.200 | 0.100 | 0.210 | 0.260 | 0.200 |
Dividend Growth | 100.00% | 100.00% | -52.38% | -19.23% | 30.00% | 150.00% |
Gross Margin | 8.48% | 7.68% | 8.96% | 10.10% | 8.15% | 9.24% |
Operating Margin | 6.26% | 6.15% | 10.51% | 7.18% | 5.87% | 7.17% |
Profit Margin | 3.79% | 3.80% | 3.73% | 4.08% | 3.59% | 5.11% |
Free Cash Flow Margin | -0.59% | -3.02% | -4.42% | 1.01% | 3.80% | 8.08% |
EBITDA | 234.82 | 212.32 | 364.25 | 257.45 | 210.82 | 193.19 |
EBITDA Margin | 7.36% | 7.20% | 11.20% | 7.75% | 6.35% | 7.71% |
D&A For EBITDA | 34.86 | 30.91 | 22.31 | 18.72 | 16.07 | 13.43 |
EBIT | 199.96 | 181.42 | 341.95 | 238.73 | 194.75 | 179.76 |
EBIT Margin | 6.26% | 6.15% | 10.51% | 7.18% | 5.87% | 7.17% |
Effective Tax Rate | 22.35% | 22.39% | 20.01% | 20.44% | 21.15% | 17.97% |