Zortrax Income Statement

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Revenue	9.06	15.04	40.15	20.08	1	39.87
Revenue Growth (YoY)	-51.99%	-62.55%	99.93%	1910.90%	-97.50%	17.62%
Cost of Revenue	3.97	7.83	22.93	11.26	0.6	22.17
Gross Profit	5.1	7.21	17.22	8.82	0.4	17.71
Selling, General & Admin	9.31	12.72	15.96	9.72	0.62	23.04
Other Operating Expenses	74.8	78.19	5.39	1.95	0.09	-0.96
Operating Expenses	87.97	95.34	26.38	14.33	0.8	22.08
Operating Income	-82.88	-88.13	-9.16	-5.51	-0.4	-4.37
Interest Expense	-0.43	-0.63	-0.46	-0.27	-0.03	-0.5
Interest & Investment Income	0	0.18	0.26	0.23	0	0.03
Currency Exchange Gain (Loss)	0.36	0.36	0.63	0.01	-	-0.15
Other Non Operating Income (Expenses)	-0.18	-0.01	-0.06	-0.01	-0	-0.05
EBT Excluding Unusual Items	-83.13	-88.22	-8.79	-5.54	-0.43	-5.04
Gain (Loss) on Sale of Assets	0.09	0.24	-0.23	-0.09	0.01	0
Pretax Income	-83.04	-87.98	-9.02	-5.63	-0.43	-5.04
Income Tax Expense	-0.82	-1.05	-0.28	1.18	-	-0.51
Net Income	-82.21	-86.93	-8.75	-6.8	-0.43	-4.53
Net Income to Common	-82.21	-86.93	-8.75	-6.8	-0.43	-4.53
Shares Outstanding (Basic)	-	115	115	115	-	7
Shares Outstanding (Diluted)	-	115	115	115	-	7
EPS (Basic)	-	-0.75	-0.08	-0.06	-	-0.61
EPS (Diluted)	-	-0.75	-0.08	-0.06	-	-0.61
Free Cash Flow	-2.49	-5.31	-0.11	1.38	-0.29	3.7
Free Cash Flow Per Share	-	-0.05	-0.00	0.01	-	0.50
Gross Margin	56.25%	47.94%	42.90%	43.94%	39.68%	44.41%
Operating Margin	-914.40%	-586.07%	-22.80%	-27.41%	-40.20%	-10.96%
Profit Margin	-907.11%	-578.08%	-21.79%	-33.88%	-42.56%	-11.36%
Free Cash Flow Margin	-27.51%	-35.34%	-0.28%	6.85%	-28.66%	9.28%
EBITDA	-81.47	-86.17	-4.13	-2.84	-0.32	-1.55
EBITDA Margin	-	-	-10.27%	-14.15%	-31.57%	-3.88%
D&A For EBITDA	1.4	1.96	5.03	2.66	0.09	2.82
EBIT	-82.88	-88.13	-9.16	-5.51	-0.4	-4.37
EBIT Margin	-	-	-22.80%	-27.41%	-40.20%	-10.96%
Revenue as Reported	9.06	15.04	40.15	20.08	1	39.87

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