Red Carpet Media Group Income Statement

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Oct '20 Oct 31, 2020
Revenue	15.82	14.43	11.92	9.13	6.84	2.65
Revenue Growth (YoY)	20.86%	21.01%	30.51%	33.55%	157.72%	7.24%
Cost of Revenue	0.05	0.05	0.06	0.05	0.6	0.66
Gross Profit	15.76	14.38	11.86	9.08	6.24	1.99
Selling, General & Admin	7.25	7.26	5.69	5.13	2.26	1.45
Other Operating Expenses	0.09	0.13	0.14	0.04	0.15	0.02
Operating Expenses	7.98	8.7	6.94	5.84	2.75	1.52
Operating Income	7.79	5.68	4.92	3.24	3.5	0.47
Interest Expense	-0.3	-0.26	-0.35	-0.07	-0.19	-
Interest & Investment Income	-	-	0.24	0.05	0	-
Other Non Operating Income (Expenses)	-0.03	-	0.13	0.06	0.09	0
EBT Excluding Unusual Items	7.46	5.42	4.94	3.27	3.39	0.47
Gain (Loss) on Sale of Investments	-0.02	-0.02	-	-	-	-
Pretax Income	7.44	5.4	4.94	3.27	3.39	0.47
Income Tax Expense	0.63	0.84	0.95	0.28	0.32	0.04
Net Income	3.29	4.55	3.99	2.99	3.07	0.43
Net Income to Common	3.29	4.55	3.99	2.99	3.07	0.43
Net Income Growth	-21.58%	14.21%	33.26%	-2.62%	612.30%	233.63%
Shares Outstanding (Basic)	0	0	0	0	-	-
Shares Outstanding (Diluted)	0	0	0	0	-	-
EPS (Basic)	7.09	9.80	8.58	6.44	-	-
EPS (Diluted)	7.09	9.80	8.58	6.44	-	-
EPS Growth	-21.58%	14.21%	33.26%	-	-	-
Free Cash Flow	1.86	1.25	-3.33	-0.03	-2.38	-
Free Cash Flow Per Share	3.99	2.69	-7.17	-0.06	-	-
Gross Margin	99.67%	99.65%	99.49%	99.44%	91.29%	75.07%
Operating Margin	49.24%	39.37%	41.29%	35.45%	51.14%	17.74%
Profit Margin	20.83%	31.57%	33.45%	32.77%	44.94%	16.26%
Free Cash Flow Margin	11.73%	8.67%	-27.95%	-0.29%	-34.83%	-
EBITDA	8.42	6.99	6.03	3.92	3.84	-
EBITDA Margin	53.25%	48.43%	50.57%	42.88%	56.14%	-
D&A For EBITDA	0.63	1.31	1.11	0.68	0.34	-
EBIT	7.79	5.68	4.92	3.24	3.5	0.47
EBIT Margin	49.24%	39.37%	41.29%	35.45%	51.14%	17.74%
Effective Tax Rate	8.47%	15.62%	19.29%	8.60%	9.45%	9.00%
Revenue as Reported	15.82	14.43	11.92	9.13	6.84	2.65

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.