Newag S.A. (WSE:NWG)
Poland · Delayed Price · Currency is PLN 93.00
-1.80 (-1.90%)
Jun 12, 2026, 5:00 PM CET
Newag 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 |
| 2,434 | 2,386 | 1,589 | 1,231 | 963.86 | 917.55 | |
Revenue Growth (YoY) | 39.84% | 50.14% | 29.10% | 27.73% | 5.05% | -30.49% |
Cost of Revenue | 1,761 | 1,717 | 1,255 | 969.68 | 815.39 | 745.17 |
Gross Profit | 673.58 | 669.43 | 334.08 | 261.42 | 148.47 | 172.38 |
Selling, General & Admin | 182.14 | 181.08 | 141.3 | 118.64 | 99.41 | 94.72 |
Other Operating Expenses | 14.57 | 15.51 | -4.91 | -1.7 | -4.92 | -5.66 |
Operating Expenses | 196.71 | 196.59 | 136.39 | 117.71 | 94.5 | 89.05 |
Operating Income | 476.87 | 472.85 | 197.69 | 143.71 | 53.97 | 83.33 |
Interest Expense | -11.58 | -10.89 | -14.6 | -28.49 | -34.36 | -10.41 |
Interest & Investment Income | 11.86 | 11.86 | 17.05 | 9.97 | 1.88 | 2.05 |
Currency Exchange Gain (Loss) | - | - | 0.29 | -0.79 | 0.85 | -2.16 |
Other Non Operating Income (Expenses) | -9 | -9.84 | -12.79 | -9.53 | -0.31 | -3.77 |
EBT Excluding Unusual Items | 468.14 | 463.98 | 187.64 | 114.88 | 22.04 | 69.04 |
Merger & Restructuring Charges | -0.02 | -0.02 | -0.68 | - | - | - |
Gain (Loss) on Sale of Assets | -0.5 | -0.5 | 0.15 | 1.96 | 0.86 | 9.02 |
Asset Writedown | -31.49 | -31.49 | -20.18 | -3.92 | -1.55 | -4.93 |
Legal Settlements | -0.25 | -0.25 | -16.57 | 0.08 | 0.31 | 0.05 |
Other Unusual Items | - | - | - | - | - | 6.21 |
Pretax Income | 435.9 | 431.73 | 150.37 | 113 | 21.66 | 79.38 |
Income Tax Expense | 73.88 | 75.19 | 27.56 | 17.92 | -1.08 | 8.11 |
Earnings From Continuing Operations | 362.02 | 356.54 | 122.81 | 95.08 | 22.75 | 71.27 |
Earnings From Discontinued Operations | - | - | -0.09 | - | - | - |
Net Income to Company | 362.02 | 356.54 | 122.72 | 95.08 | 22.75 | 71.27 |
Minority Interest in Earnings | -0.51 | -0.65 | -0.59 | 0.1 | 0.01 | 0.39 |
Net Income | 361.51 | 355.9 | 122.13 | 95.18 | 22.76 | 71.66 |
Net Income to Common | 361.51 | 355.9 | 122.13 | 95.18 | 22.76 | 71.66 |
Net Income Growth | 126.28% | 191.40% | 28.31% | 318.19% | -68.24% | -67.23% |
Shares Outstanding (Basic) | 45 | 45 | 45 | 45 | 45 | 45 |
Shares Outstanding (Diluted) | 45 | 45 | 45 | 45 | 45 | 45 |
EPS (Basic) | 8.03 | 7.91 | 2.71 | 2.12 | 0.51 | 1.59 |
EPS (Diluted) | 8.03 | 7.91 | 2.71 | 2.11 | 0.51 | 1.59 |
EPS Growth | 125.92% | 191.40% | 28.63% | 317.16% | -68.24% | -67.23% |
Free Cash Flow | 306.34 | 426.83 | -79.18 | 661.83 | -20.65 | 74.3 |
Free Cash Flow Per Share | 6.80 | 9.48 | -1.76 | 14.71 | -0.46 | 1.65 |
Dividend Per Share | - | - | 2.000 | 0.960 | - | 0.250 |
Dividend Growth | - | - | 108.33% | - | - | -83.33% |
Gross Margin | 27.67% | 28.05% | 21.02% | 21.23% | 15.40% | 18.79% |
Operating Margin | 19.59% | 19.81% | 12.44% | 11.67% | 5.60% | 9.08% |
Profit Margin | 14.85% | 14.91% | 7.68% | 7.73% | 2.36% | 7.81% |
Free Cash Flow Margin | 12.58% | 17.89% | -4.98% | 53.76% | -2.14% | 8.10% |
EBITDA | 519.38 | 515.04 | 229.93 | 172.41 | 81.76 | 111.78 |
EBITDA Margin | 21.34% | 21.58% | 14.47% | 14.00% | 8.48% | 12.18% |
D&A For EBITDA | 42.51 | 42.2 | 32.23 | 28.7 | 27.79 | 28.45 |
EBIT | 476.87 | 472.85 | 197.69 | 143.71 | 53.97 | 83.33 |
EBIT Margin | 19.59% | 19.81% | 12.44% | 11.67% | 5.60% | 9.08% |
Effective Tax Rate | 16.95% | 17.41% | 18.32% | 15.86% | - | 10.22% |