Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
45.848M |
58.991M |
113.6M |
179.485M |
-5.122M |
Minority
Interest
|
0.113M |
0.023M |
-0.046M |
0.185M |
-0.066M |
Net
Income
|
36.768M |
48.966M |
100.863M |
185.11M |
-5.01M |
Selling
General
Administrative
|
178.29M |
155.324M |
36.85M |
32.184M |
26.404M |
Gross
Profit
|
220.889M |
207.807M |
201.687M |
129.035M |
102.855M |
Reconciled
Depreciation
|
9.052M |
8.58M |
8.164M |
8.167M |
8.388M |
Ebit
|
- |
- |
116.256M |
179.724M |
-4.862M |
Ebitda
|
- |
67.726M |
124.42M |
187.891M |
3.526M |
Depreciation
And
Amortization
|
- |
- |
8.164M |
8.167M |
8.388M |
Operating
Income
|
44.804M |
54.904M |
116.143M |
156.833M |
-4.975M |
Other
Operating
Expenses
|
- |
- |
2191.079M |
2042.676M |
1643.431M |
Interest
Expense
|
1.675M |
0.155M |
2.702M |
0.054M |
0.147M |
Tax
Provision
|
9.193M |
10.048M |
12.691M |
-5.44M |
0.001M |
Interest
Income
|
3.892M |
5.742M |
0.045M |
0.65M |
0.147M |
Net
Interest
Income
|
2.722M |
5.587M |
-2.657M |
21.911M |
0.753M |
Income
Tax
Expense
|
- |
- |
12.691M |
-5.44M |
0.001M |
Total
Revenue
|
2510.437M |
2366.956M |
2307.109M |
2062.236M |
1638.927M |
Total
Operating
Expenses
|
2465.633M |
2312.052M |
85.657M |
109.475M |
107.359M |
Cost
Of
Revenue
|
2289.548M |
2159.149M |
2105.422M |
1933.201M |
1536.072M |
Total
Other
Income
Expense
Net
|
- |
- |
-2.543M |
22.652M |
-0.147M |
Net
Income
From
Continuing
Ops
|
36.655M |
48.943M |
100.909M |
184.925M |
-4.944M |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
100.863M |
185.11M |
-5.01M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
687.929M |
648.017M |
635.71M |
630.619M |
546.407M |
Intangible
Assets
|
6.553M |
5.628M |
5.813M |
6.168M |
6.583M |
Other
Current
Assets
|
- |
- |
182.246M |
175.822M |
154.621M |
Total
Liab
|
239.722M |
205.338M |
234.66M |
330.316M |
444.801M |
Total
Stockholder
Equity
|
447.876M |
443.101M |
402.147M |
301.617M |
110.966M |
Other
Current
Liab
|
- |
- |
3.137M |
4.164M |
21.057M |
Common
Stock
|
- |
- |
2.004M |
2.004M |
1.696M |
Capital
Stock
|
1.874M |
2.004M |
2.004M |
2.004M |
1.696M |
Retained
Earnings
|
387.209M |
371.872M |
323.925M |
223.242M |
17.108M |
Good
Will
|
2.415M |
0.698M |
0M |
0M |
0M |
Other
Assets
|
- |
- |
5.969M |
13.592M |
3.555M |
Cash
|
75.461M |
55.902M |
52.577M |
104.609M |
75.667M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
175.069M |
126.254M |
145.341M |
229.991M |
444.727M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
-50.004M |
-103.369M |
37.375M |
Short
Term
Debt
|
- |
- |
1.503M |
1.17M |
112.968M |
Short
Long
Term
Debt
|
1.822M |
1M |
1.025M |
1.023M |
112.46M |
Short
Long
Term
Debt
Total
|
- |
- |
2.573M |
1.24M |
113.042M |
Other
Stockholder
Equity
|
- |
- |
76.218M |
76.371M |
92.162M |
Property
Plant
Equipment
|
- |
- |
139.092M |
139.511M |
149.766M |
Total
Current
Assets
|
545.961M |
498.967M |
484.836M |
471.35M |
386.521M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
8.341M |
- |
- |
- |
- |
Net
Receivables
|
138.701M |
149.007M |
180.731M |
171.286M |
154.621M |
Long
Term
Debt
|
0.293M |
0M |
0M |
0M |
0M |
Inventory
|
301.611M |
263.906M |
250.013M |
190.919M |
156.233M |
Accounts
Payable
|
150.502M |
110.697M |
129.788M |
174.002M |
227.704M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
3.585M |
3.545M |
3.537M |
Non
Current
Assets
Total
|
141.968M |
149.05M |
150.874M |
159.269M |
159.886M |
Capital
Lease
Obligations
|
1.916M |
2.625M |
1.548M |
0.217M |
0.582M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
0.074M |
Cash Flow
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-15.136M |
-5.774M |
-2.971M |
5.78M |
0.415M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
-2.971M |
5.78M |
0.415M |
Total
Cash
From
Financing
Activities
|
- |
- |
-0.467M |
-0.419M |
-4.476M |
Net
Income
|
36.768M |
48.966M |
100.863M |
185.11M |
-5.01M |
Change
In
Cash
|
19.559M |
3.325M |
-52.032M |
28.942M |
-17.93M |
Begin
Period
Cash
Flow
|
55.902M |
52.577M |
104.609M |
75.667M |
93.597M |
End
Period
Cash
Flow
|
75.461M |
55.902M |
52.577M |
104.609M |
75.667M |
Total
Cash
From
Operating
Activities
|
69.081M |
17.774M |
-48.594M |
23.581M |
-13.869M |
Depreciation
|
9.052M |
8.58M |
8.164M |
8.167M |
8.388M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
2.933M |
6.555M |
0.961M |
Dividends
Paid
|
-0.822M |
- |
- |
- |
- |
Change
To
Inventory
|
-33.697M |
-13.893M |
-59.094M |
-34.686M |
-28.192M |
Sale
Purchase
Of
Stock
|
-32.857M |
-7.982M |
0M |
0M |
0M |
Other
Cashflows
From
Financing
Activities
|
- |
- |
-0.467M |
-0.419M |
-4.476M |
Capital
Expenditures
|
6.05M |
5.774M |
5.904M |
0.775M |
0.546M |
Change
In
Working
Capital
|
21.274M |
-42.223M |
-160.217M |
-170.447M |
-16.717M |
Other
Non
Cash
Items
|
-3.389M |
-1.912M |
2.596M |
0.751M |
-0.53M |
Free
Cash
Flow
|
63.031M |
12M |
-54.498M |
22.806M |
-14.415M |