VARSAV Game Studios 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
Revenue	1.93	1.67	1.49	1.24	1.01	0.86
Revenue Growth (YoY)	61.96%	12.18%	19.95%	22.57%	17.36%	87.03%
Cost of Revenue	-3	-2.56	-2.39	-2.29	-3.29	-4.11
Gross Profit	4.93	4.23	3.87	3.53	4.3	4.97
Selling, General & Admin	3.49	3.17	3.15	2.93	3.5	5.29
Other Operating Expenses	0.15	0.13	0.08	0.09	-0.4	0.15
Operating Expenses	3.71	3.35	3.23	3.03	3.12	5.51
Operating Income	1.22	0.88	0.64	0.5	1.18	-0.54
Interest Expense	-0.1	-0.09	-0.26	-0.08	-0.07	-0.06
Interest & Investment Income	-	-	-	-	-	0.01
Other Non Operating Income (Expenses)	-0.03	-0.01	-0.31	-0.31	-0.01	-0.05
EBT Excluding Unusual Items	1.09	0.78	0.07	0.11	1.1	-0.64
Gain (Loss) on Sale of Investments	-0	-0.36	1.16	0.12	-3.92	-0.66
Gain (Loss) on Sale of Assets	0.11	0.11	-	-	0.05	-
Asset Writedown	-	-	-0.25	-4.97	-	-
Pretax Income	1.2	0.53	0.97	-4.73	-2.76	-1.3
Income Tax Expense	-	0.01	0.49	0.64	-0.26	0.56
Net Income	1.2	0.52	0.48	-5.38	-2.5	-1.86
Net Income to Common	1.2	0.52	0.48	-5.38	-2.5	-1.86
Net Income Growth	279.20%	7.59%	-	-	-	-
Shares Outstanding (Basic)	-	-	23	20	20	20
Shares Outstanding (Diluted)	-	-	23	20	20	20
Shares Change (YoY)	-	-	13.17%	-	-	-
EPS (Basic)	-	-	0.02	-0.27	-0.12	-0.09
EPS (Diluted)	-	-	0.02	-0.27	-0.12	-0.09
Free Cash Flow	-1.02	-1.77	-0.34	-2.34	-2.37	-3.46
Free Cash Flow Per Share	-	-	-0.01	-0.12	-0.12	-0.17
Gross Margin	255.72%	253.58%	260.29%	284.48%	424.65%	576.09%
Operating Margin	63.31%	52.79%	43.31%	40.60%	116.69%	-62.42%
Profit Margin	62.18%	31.18%	32.51%	-433.48%	-247.03%	-215.73%
Free Cash Flow Margin	-52.85%	-106.01%	-22.57%	-188.41%	-234.05%	-400.91%
EBITDA	1.29	0.93	0.65	0.5	1.19	-0.46
EBITDA Margin	66.70%	55.64%	43.35%	40.64%	117.91%	-53.73%
D&A For EBITDA	0.07	0.05	0	0	0.01	0.07
EBIT	1.22	0.88	0.64	0.5	1.18	-0.54
EBIT Margin	63.31%	52.79%	43.31%	40.60%	116.69%	-62.42%
Effective Tax Rate	-	1.77%	50.37%	-	-	-
Revenue as Reported	4.98	4.3	3.92	3.59	4.33	5

Source: S&P Global Market Intelligence. Standard template. Financial Sources.