Voxel S.A. (WSE:VOX)
Poland · Delayed Price · Currency is PLN 144.80
+9.20 (6.78%)
Sep 4, 2026, 5:03 PM CET
Voxel 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 | Jun '26 Jun 30, 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 |
| 640.61 | 583.79 | 507.77 | 424.18 | 360.64 | 442.66 | |
Revenue Growth | 14.32% | 14.97% | 19.71% | 17.62% | -18.53% | 35.10% |
Cost of Revenue | 448.38 | 415.84 | 353.61 | 289.07 | 256.54 | 316.33 |
Gross Profit | 192.23 | 167.95 | 154.16 | 135.12 | 104.1 | 126.33 |
Selling, General & Admin | 37.86 | 36.21 | 27.54 | 24.26 | 22.5 | 24.73 |
Other Operating Expenses | -3.27 | -2.62 | -2.27 | -1.29 | -1.74 | -2.06 |
Operating Expenses | 34.59 | 33.6 | 25.28 | 22.97 | 20.76 | 22.67 |
Operating Income | 157.64 | 134.35 | 128.88 | 112.15 | 83.34 | 103.66 |
Interest Expense | -8.52 | -9.75 | -9.16 | -10.54 | -10.44 | -5.71 |
Interest & Investment Income | 1.08 | 1.08 | 1.62 | 1.36 | 0.35 | 0.31 |
Earnings From Equity Investments | - | - | -0.99 | -0.29 | -0.82 | 0.06 |
Currency Exchange Gain (Loss) | 0.06 | 0.06 | 0.36 | -0.1 | -0.05 | -0.37 |
Other Non Operating Income (Expenses) | -0.86 | -0.08 | -0.02 | -0.92 | -0.15 | -3.12 |
EBT Excluding Unusual Items | 149.4 | 125.67 | 120.69 | 101.66 | 72.22 | 94.82 |
Impairment of Goodwill | - | - | - | - | - | -4.36 |
Gain (Loss) on Sale of Investments | - | - | 8.93 | - | - | - |
Gain (Loss) on Sale of Assets | -1.42 | -1.42 | -9.02 | 0.57 | -1.63 | -0.17 |
Asset Writedown | - | - | -1.02 | - | -1.42 | -0.79 |
Pretax Income | 147.98 | 124.25 | 119.58 | 102.23 | 69.17 | 89.51 |
Income Tax Expense | 28.79 | 23.97 | 21.85 | 20.02 | 13.66 | 17.8 |
Earnings From Continuing Operations | 119.19 | 100.28 | 97.73 | 82.21 | 55.52 | 71.71 |
Earnings From Discontinued Operations | - | - | - | -6.69 | -9.89 | - |
Net Income to Company | 119.19 | 100.28 | 97.73 | 75.52 | 45.62 | 71.71 |
Minority Interest in Earnings | -2.37 | -1.75 | -1.28 | -1.32 | -1.2 | -1.16 |
Net Income | 116.82 | 98.53 | 96.45 | 74.2 | 44.43 | 70.55 |
Net Income to Common | 116.82 | 98.53 | 96.45 | 74.2 | 44.43 | 70.55 |
Net Income Growth | 15.88% | 2.16% | 29.98% | 67.02% | -37.03% | 107.74% |
Shares Outstanding (Basic) | 11 | 11 | 11 | 11 | 11 | 11 |
Shares Outstanding (Diluted) | 11 | 11 | 11 | 11 | 11 | 11 |
Shares Change | -0.06% | - | - | - | - | - |
EPS (Basic) | 11.12 | 9.38 | 9.18 | 7.07 | 4.23 | 6.72 |
EPS (Diluted) | 11.12 | 9.38 | 9.18 | 7.06 | 4.23 | 6.72 |
EPS Growth | 15.98% | 2.18% | 29.97% | 67.06% | -37.06% | 107.97% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 102.48 | 40.87 | 51.72 | 84.76 | 65.19 | 74.67 |
Free Cash Flow Per Share | 9.76 | 3.89 | 4.92 | 8.07 | 6.21 | 7.11 |
Dividend Per Share | - | - | 4.780 | 2.780 | 2.170 | 3.000 |
Dividend Growth | - | - | 71.94% | 28.11% | -27.67% | 50.00% |
Gross Margin | 30.01% | 28.77% | 30.36% | 31.85% | 28.86% | 28.54% |
Operating Margin | 24.61% | 23.01% | 25.38% | 26.44% | 23.11% | 23.42% |
Profit Margin | 18.24% | 16.88% | 19.00% | 17.49% | 12.32% | 15.94% |
Free Cash Flow Margin | 16.00% | 7.00% | 10.18% | 19.98% | 18.08% | 16.87% |
EBITDA | 193.96 | 167.74 | 160.4 | 138.57 | 108.75 | 126.51 |
EBITDA Margin | 30.28% | 28.73% | 31.59% | 32.67% | 30.15% | 28.58% |
D&A For EBITDA | 36.32 | 33.39 | 31.51 | 26.42 | 25.42 | 22.85 |
EBIT | 157.64 | 134.35 | 128.88 | 112.15 | 83.34 | 103.66 |
EBIT Margin | 24.61% | 23.01% | 25.38% | 26.44% | 23.11% | 23.42% |
Effective Tax Rate | 19.45% | 19.29% | 18.27% | 19.59% | 19.74% | 19.88% |