Rank Progress S.A. (WSE:RNK)

Rank Progress Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	70.47	160.07	70.92	61.09	61.48	119.37
Revenue Growth (YoY)	-54.11%	125.70%	16.09%	-0.63%	-48.50%	14.76%
Cost of Revenue	10.88	37.28	18.78	18.88	22.35	66.97
Gross Profit	59.59	122.79	52.15	42.21	39.12	52.39
Selling, General & Admin	28.02	25.26	19.59	14.78	15.1	15.41
Other Operating Expenses	16.18	16.62	8.74	14.91	15.86	-6.88
Operating Expenses	44.21	41.88	28.33	29.69	30.96	8.53
Operating Income	15.38	80.92	23.82	12.53	8.17	43.87
Interest Expense	-18.2	-15.77	-18.55	-9.98	-10.66	-10.05
Interest & Investment Income	2.63	10.21	16.39	6.35	2.09	1.24
Earnings From Equity Investments	15.74	-2.71	10.7	15.61	14.17	10.98
Currency Exchange Gain (Loss)	0.26	3.76	19.26	-5.07	1.04	-22.53
Other Non Operating Income (Expenses)	5.65	-13.18	-6.59	-2.07	0.54	7.4
EBT Excluding Unusual Items	21.46	63.23	45.04	17.37	15.35	30.91
Gain (Loss) on Sale of Investments	-0.22	-0.22	-0.15	-0.07	-1.84	-
Gain (Loss) on Sale of Assets	2.27	2.27	2.05	-0.46	1.15	13.22
Asset Writedown	-1.27	-3.36	-29.98	22.59	-8.17	25.47
Legal Settlements	-0.3	-0.3	-0.49	-0.48	-0.5	-0.26
Pretax Income	21.95	61.63	16.47	38.96	5.98	69.35
Income Tax Expense	17.3	21.08	-3.62	13.33	3.61	14.88
Net Income	4.65	40.55	20.09	25.63	2.37	54.47
Net Income to Common	4.65	40.55	20.09	25.63	2.37	54.47
Net Income Growth	-91.52%	101.82%	-21.59%	979.90%	-95.64%	574.01%
Shares Outstanding (Basic)	37	37	37	37	37	37
Shares Outstanding (Diluted)	37	37	37	37	37	37
EPS (Basic)	0.12	1.09	0.54	0.69	0.06	1.47
EPS (Diluted)	0.12	1.09	0.54	0.69	0.06	1.46
EPS Growth	-91.75%	101.85%	-21.70%	1049.41%	-95.89%	571.34%
Free Cash Flow	11.32	64.76	-39.72	0.67	4.77	10.29
Free Cash Flow Per Share	0.30	1.74	-1.07	0.02	0.13	0.28
Gross Margin	84.56%	76.71%	73.53%	69.09%	63.64%	43.89%
Operating Margin	21.83%	50.55%	33.59%	20.50%	13.28%	36.75%
Profit Margin	6.60%	25.33%	28.33%	41.95%	3.86%	45.63%
Free Cash Flow Margin	16.06%	40.46%	-56.00%	1.09%	7.76%	8.62%
EBITDA	16.69	82.2	24.92	13.37	8.83	44.53
EBITDA Margin	23.69%	51.35%	35.14%	21.88%	14.36%	37.31%
D&A For EBITDA	1.31	1.28	1.1	0.84	0.66	0.66
EBIT	15.38	80.92	23.82	12.53	8.17	43.87
EBIT Margin	21.83%	50.55%	33.59%	20.50%	13.28%	36.75%
Effective Tax Rate	78.82%	34.21%	-	34.22%	60.34%	21.46%

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