Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-138.2M |
-398.9M |
-153.9M |
-968.3M |
27.6M |
Minority
Interest
|
68.6M |
26.3M |
-31.1M |
- |
0.1M |
Net
Income
|
-56.1M |
-417.6M |
-223.4M |
-1279.7M |
-27.4M |
Selling
General
Administrative
|
2008M |
2085.8M |
166.7M |
2302.3M |
86.5M |
Gross
Profit
|
4394.1M |
4265.4M |
3575.1M |
2456.5M |
2851.2M |
Reconciled
Depreciation
|
594.5M |
584.5M |
577.3M |
- |
716.3M |
Ebit
|
- |
9.5M |
0.1M |
-370.892M |
69.1M |
Ebitda
|
- |
534M |
577.4M |
0M |
785.4M |
Depreciation
And
Amortization
|
- |
- |
577.3M |
- |
716.3M |
Operating
Income
|
159.1M |
76.6M |
3.9M |
-626.7M |
146.2M |
Other
Operating
Expenses
|
- |
48.1M |
7561.73M |
32.585M |
5698.5M |
Interest
Expense
|
417.2M |
348.4M |
156.4M |
0M |
87.3M |
Tax
Provision
|
-13.5M |
2.6M |
67.1M |
20.6M |
9.7M |
Interest
Income
|
9.3M |
6.3M |
0M |
149.2M |
40.4M |
Net
Interest
Income
|
-434.4M |
-348.6M |
-166.9M |
- |
29.6M |
Income
Tax
Expense
|
- |
2.6M |
67.1M |
19.015M |
9.2M |
Total
Revenue
|
9440.3M |
9123.2M |
7591.5M |
5638.6M |
5844.7M |
Total
Operating
Expenses
|
9281.2M |
9046.6M |
3545.33M |
- |
2705M |
Cost
Of
Revenue
|
5046.2M |
4857.8M |
4016.4M |
3182.1M |
2993.5M |
Total
Other
Income
Expense
Net
|
- |
- |
-157.8M |
- |
-118.6M |
Net
Income
From
Continuing
Ops
|
-124.7M |
-401.5M |
-221M |
0.001M |
18.4M |
Net
Income
Applicable
To
Common
Shares
|
- |
-417.6M |
-223.4M |
-1181.262M |
-27.4M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
7346M |
7064.1M |
7500.7M |
6647.4M |
7143.7M |
Intangible
Assets
|
431.5M |
376.8M |
317.9M |
308.3M |
326.4M |
Other
Current
Assets
|
- |
- |
540M |
212.6M |
448.4M |
Total
Liab
|
6392.5M |
6481.4M |
6349.1M |
6465.7M |
6054.1M |
Total
Stockholder
Equity
|
841.1M |
416.3M |
985.2M |
181.7M |
963.6M |
Other
Current
Liab
|
291.3M |
642.3M |
290.7M |
982.9M |
237.1M |
Common
Stock
|
- |
5.5M |
5.5M |
5.5M |
4.1M |
Capital
Stock
|
6.9M |
5.5M |
5.5M |
- |
4.1M |
Retained
Earnings
|
-813.5M |
-759.7M |
-186.3M |
-969.1M |
312.8M |
Good
Will
|
199.7M |
203.9M |
197.9M |
197.9M |
217.9M |
Other
Assets
|
- |
184.1M |
188.3M |
164.5M |
259.6M |
Cash
|
266.5M |
395.4M |
941.1M |
14.9M |
542.6M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
4433.2M |
3740M |
2938.9M |
3552.2M |
2958.3M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
1828.9M |
2130.8M |
3314M |
- |
3056.6M |
Short
Term
Debt
|
- |
- |
1036.6M |
- |
1387.6M |
Short
Long
Term
Debt
|
1418.8M |
1155.7M |
545M |
- |
830.4M |
Short
Long
Term
Debt
Total
|
- |
- |
4255.1M |
1888.1M |
3599.2M |
Other
Stockholder
Equity
|
- |
22.5M |
1166M |
-2.7M |
646.7M |
Property
Plant
Equipment
|
- |
2821.8M |
2677.6M |
2693.4M |
3366.6M |
Total
Current
Assets
|
3605.5M |
3462.8M |
4106.9M |
3272.3M |
2933.3M |
Long
Term
Investments
|
- |
- |
0M |
0M |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
194.1M |
143.8M |
384.8M |
271.7M |
289.2M |
Long
Term
Debt
|
676.6M |
1370.5M |
1914.6M |
472.7M |
683M |
Inventory
|
2911.6M |
2722.5M |
2625.8M |
2290.3M |
1942.3M |
Accounts
Payable
|
1820.2M |
1070.5M |
1480.1M |
643.5M |
1158.2M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
25.3M |
0M |
189.3M |
Non
Current
Assets
Total
|
3740.5M |
3601.3M |
3393.8M |
- |
4210.5M |
Capital
Lease
Obligations
|
1732.2M |
1779.7M |
1795.5M |
- |
2085.8M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
2211.6M |
Cash Flow
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-315.6M |
-409.1M |
-1M |
-40.615M |
-118.4M |
Total
Cashflows
From
Investing
Activities
|
- |
-409.1M |
-219.2M |
-241.662M |
-713.6M |
Total
Cash
From
Financing
Activities
|
- |
-677.3M |
651.3M |
221.538M |
-104.7M |
Net
Income
|
-56.1M |
-417.6M |
-223.4M |
-1181.262M |
-27.4M |
Change
In
Cash
|
-128.9M |
-545.7M |
482.4M |
-77.446M |
168.3M |
Begin
Period
Cash
Flow
|
395.4M |
941.1M |
458.7M |
542.6M |
374.3M |
End
Period
Cash
Flow
|
266.5M |
395.4M |
941.1M |
458.7M |
542.6M |
Total
Cash
From
Operating
Activities
|
820.9M |
540.7M |
50.3M |
-57.323M |
986.6M |
Depreciation
|
594.5M |
584.5M |
577.3M |
631.015M |
716.3M |
Other
Cashflows
From
Investing
Activities
|
- |
35M |
34.8M |
-13.2M |
21.3M |
Dividends
Paid
|
- |
- |
- |
- |
23.9M |
Change
To
Inventory
|
-210.5M |
-93.6M |
-433.3M |
-329.815M |
-81.1M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
506.9M |
- |
Other
Cashflows
From
Financing
Activities
|
- |
-176.9M |
1630.1M |
-74.769M |
1.1M |
Capital
Expenditures
|
325.1M |
455.1M |
312.9M |
190.523M |
496.9M |
Change
In
Working
Capital
|
110.3M |
74.2M |
-339.1M |
52.2M |
161.8M |
Other
Non
Cash
Items
|
263.4M |
384.7M |
35.5M |
- |
148.1M |
Free
Cash
Flow
|
495.8M |
80.8M |
-262.6M |
- |
489.7M |