Mostostal Warszawa S.A. (WSE:MSW)
Poland · Delayed Price · Currency is PLN 3.670
-0.090 (-2.39%)
Jun 26, 2026, 3:36 PM CET
Mostostal Warszawa 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 | Mar '26 Mar 31, 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 |
| 1,244 | 1,309 | 1,579 | 1,675 | 1,614 | 1,305 | |
Revenue Growth (YoY) | -22.55% | -17.05% | -5.77% | 3.78% | 23.70% | -4.43% |
Cost of Revenue | 1,296 | 1,350 | 1,526 | 1,583 | 1,502 | 1,187 |
Gross Profit | -52.04 | -40.54 | 52.63 | 91.96 | 112.69 | 118.07 |
Selling, General & Admin | 77.41 | 77.04 | 73.23 | 69.75 | 66.69 | 62.73 |
Other Operating Expenses | 8.97 | 12.08 | 3.33 | -0.46 | 12.97 | 11.92 |
Operating Expenses | 86.38 | 89.12 | 76.56 | 69.29 | 79.66 | 74.65 |
Operating Income | -138.41 | -129.66 | -23.93 | 22.67 | 33.03 | 43.42 |
Interest Expense | -29.31 | -26.38 | -20.34 | -16.46 | -12.86 | -10 |
Interest & Investment Income | 45.78 | 46.46 | 4.96 | 3.38 | 3.89 | 5.4 |
Currency Exchange Gain (Loss) | 1.44 | 1.44 | 0.46 | 12.98 | -2.89 | 1.41 |
Other Non Operating Income (Expenses) | -2.98 | -2.98 | -1.78 | 1.12 | 2.79 | -1.3 |
EBT Excluding Unusual Items | -123.48 | -111.12 | -40.63 | 23.68 | 23.96 | 38.94 |
Gain (Loss) on Sale of Investments | - | - | - | - | -0.01 | - |
Gain (Loss) on Sale of Assets | 1.82 | 1.82 | 4.1 | -0.25 | - | - |
Asset Writedown | -2.5 | -2.5 | -0.01 | - | -0.12 | -0.34 |
Legal Settlements | - | - | -0.16 | -2.91 | 3.46 | -4.05 |
Other Unusual Items | 0.97 | 0.97 | 4.41 | 5.11 | 0.05 | 0.87 |
Pretax Income | -123.19 | -110.83 | -32.29 | 25.64 | 27.33 | 35.42 |
Income Tax Expense | -11.24 | -9.07 | -1.9 | 8.36 | 8.07 | 10.71 |
Earnings From Continuing Operations | -111.96 | -101.76 | -30.39 | 17.28 | 19.26 | 24.71 |
Minority Interest in Earnings | -0.95 | -1.06 | 3.49 | 6.17 | -1.25 | -9.71 |
Net Income | -112.9 | -102.81 | -26.9 | 23.45 | 18.01 | 15 |
Net Income to Common | -112.9 | -102.81 | -26.9 | 23.45 | 18.01 | 15 |
Net Income Growth | - | - | - | 30.19% | 20.11% | 157.44% |
Shares Outstanding (Basic) | 20 | 20 | 20 | 20 | 20 | 20 |
Shares Outstanding (Diluted) | 20 | 20 | 20 | 20 | 20 | 20 |
EPS (Basic) | -5.65 | -5.14 | -1.35 | 1.17 | 0.90 | 0.75 |
EPS (Diluted) | -5.65 | -5.14 | -1.35 | 1.17 | 0.90 | 0.75 |
EPS Growth | - | - | - | 30.00% | 20.03% | 158.55% |
Free Cash Flow | -20.45 | 102.69 | -68.48 | 103.91 | -7.73 | 147.94 |
Free Cash Flow Per Share | -1.02 | 5.13 | -3.42 | 5.20 | -0.39 | 7.40 |
Gross Margin | -4.18% | -3.10% | 3.33% | 5.49% | 6.98% | 9.05% |
Operating Margin | -11.13% | -9.90% | -1.52% | 1.35% | 2.05% | 3.33% |
Profit Margin | -9.08% | -7.85% | -1.70% | 1.40% | 1.12% | 1.15% |
Free Cash Flow Margin | -1.64% | 7.84% | -4.34% | 6.20% | -0.48% | 11.34% |
EBITDA | -123.49 | -113.86 | -0.5 | 40.42 | 41.29 | 50.59 |
EBITDA Margin | -9.93% | -8.70% | -0.03% | 2.41% | 2.56% | 3.88% |
D&A For EBITDA | 14.93 | 15.8 | 23.43 | 17.75 | 8.26 | 7.16 |
EBIT | -138.41 | -129.66 | -23.93 | 22.67 | 33.03 | 43.42 |
EBIT Margin | -11.13% | -9.90% | -1.52% | 1.35% | 2.05% | 3.33% |
Effective Tax Rate | - | - | - | 32.60% | 29.53% | 30.24% |
Revenue as Reported | 1,244 | 1,309 | 1,579 | 1,675 | 1,614 | 1,305 |