Red Carpet Media Group 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	15.37	14.43	11.92	9.13	6.84
Revenue Growth (YoY)	6.56%	21.01%	30.51%	33.55%	157.72%
Cost of Revenue	0.06	0.05	0.06	0.05	0.6
Gross Profit	15.31	14.38	11.86	9.08	6.24
Selling, General & Admin	6.02	7.26	5.69	5.13	2.26
Other Operating Expenses	0.04	0.13	0.14	0.04	0.15
Operating Expenses	6.62	8.7	6.94	5.84	2.75
Operating Income	8.69	5.68	4.92	3.24	3.5
Interest Expense	-0.29	-0.26	-0.35	-0.07	-0.19
Interest & Investment Income	-	-	0.24	0.05	0
Other Non Operating Income (Expenses)	-0.05	-	0.13	0.06	0.09
EBT Excluding Unusual Items	8.36	5.42	4.94	3.27	3.39
Gain (Loss) on Sale of Investments	-	-0.02	-	-	-
Pretax Income	8.36	5.4	4.94	3.27	3.39
Income Tax Expense	1.58	0.84	0.95	0.28	0.32
Net Income	6.77	4.55	3.99	2.99	3.07
Net Income to Common	6.77	4.55	3.99	2.99	3.07
Net Income Growth	48.72%	14.21%	33.26%	-2.62%	612.30%
Shares Outstanding (Basic)	0	0	0	0	-
Shares Outstanding (Diluted)	0	0	0	0	-
EPS (Basic)	14.57	9.80	8.58	6.44	-
EPS (Diluted)	14.57	9.80	8.58	6.44	-
EPS Growth	48.72%	14.21%	33.26%	-	-
Free Cash Flow	1.07	1.25	-3.33	-0.03	-2.38
Free Cash Flow Per Share	2.31	2.69	-7.17	-0.06	-
Gross Margin	99.63%	99.65%	99.49%	99.44%	91.29%
Operating Margin	56.55%	39.37%	41.29%	35.45%	51.14%
Profit Margin	44.07%	31.57%	33.45%	32.77%	44.94%
Free Cash Flow Margin	6.99%	8.67%	-27.95%	-0.29%	-34.83%
EBITDA	9.26	6.99	6.03	3.92	3.84
EBITDA Margin	60.23%	48.43%	50.57%	42.88%	56.14%
D&A For EBITDA	0.56	1.31	1.11	0.68	0.34
EBIT	8.69	5.68	4.92	3.24	3.5
EBIT Margin	56.55%	39.37%	41.29%	35.45%	51.14%
Effective Tax Rate	18.95%	15.62%	19.29%	8.60%	9.45%
Revenue as Reported	15.37	14.43	11.92	9.13	6.84