Unified Factory 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	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	0.33	0.43	0.59	1.28	5.14	4.62
Revenue	0.33	0.43	0.59	1.28	5.14	4.62
Revenue Growth (YoY)	-39.88%	-27.53%	-53.50%	-75.12%	11.14%	-30.08%
Cost of Revenue	0.48	0.47	0.46	0.49	6.44	6.08
Gross Profit	-0.15	-0.04	0.14	0.78	-1.31	-1.46
Selling, General & Admin	0.78	0.69	0.53	0.4	-	-
Other Operating Expenses	0.17	0.03	-0.12	0.49	-1.63	4.48
Operating Expenses	0.95	0.72	0.41	0.91	-1.63	4.48
Operating Income	-1.1	-0.76	-0.27	-0.13	0.32	-5.94
Interest Expense	-0.4	-0.4	-0.67	-	-1.6	-0.02
Interest & Investment Income	0.01	-	-	-	-	2.92
Other Non Operating Income (Expenses)	-	-	-	-	2.92	-0.04
EBT Excluding Unusual Items	-1.49	-1.16	-0.94	-0.13	1.64	-3.07
Gain (Loss) on Sale of Investments	0.11	0.11	0.18	0.01	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-	0.06
Asset Writedown	-0.45	-0.45	-	-	-	-
Pretax Income	-1.83	-1.5	-0.76	-0.12	1.64	-3.01
Income Tax Expense	-	-	-	-	-0.1	-0.07
Net Income	-1.83	-1.5	-0.76	-0.12	1.74	-2.94
Net Income to Common	-1.83	-1.5	-0.76	-0.12	1.74	-2.94
Shares Outstanding (Basic)	9	9	9	9	9	9
Shares Outstanding (Diluted)	9	9	9	9	9	9
EPS (Basic)	-0.21	-0.17	-0.09	-0.01	0.20	-0.34
EPS (Diluted)	-0.21	-0.17	-0.09	-0.01	0.20	-0.34
Free Cash Flow	1.52	1.6	0.09	-0.05	3.09	-0.4
Free Cash Flow Per Share	0.17	0.18	0.01	-0.01	0.35	-0.05
Gross Margin	-45.80%	-9.09%	23.17%	61.39%	-25.45%	-31.57%
Operating Margin	-335.95%	-176.10%	-45.61%	-9.97%	6.21%	-128.56%
Profit Margin	-559.14%	-347.28%	-127.74%	-9.42%	33.96%	-63.64%
Free Cash Flow Margin	464.31%	371.73%	14.81%	-4.11%	60.20%	-8.73%
EBITDA	-	-	-0.25	-0.11	1.28	-5.06
EBITDA Margin	-	-	-42.06%	-8.32%	24.94%	-109.50%
D&A For EBITDA	-	-	0.02	0.02	0.96	0.88
EBIT	-1.1	-0.76	-0.27	-0.13	0.32	-5.94
EBIT Margin	-	-176.10%	-45.61%	-9.97%	6.21%	-128.56%
Revenue as Reported	0.33	0.43	0.59	1.28	-	-

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