Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
178.321M |
219.001M |
261.892M |
176.612M |
398.188M |
Minority
Interest
|
-50.435M |
-29.396M |
-16.509M |
0.004M |
0.008M |
Net
Income
|
67.428M |
127.15M |
188.922M |
122.093M |
299.532M |
Selling
General
Administrative
|
217.286M |
205.692M |
160.936M |
102.453M |
124.868M |
Gross
Profit
|
487.462M |
492.393M |
400.078M |
243.831M |
203.003M |
Reconciled
Depreciation
|
14.17M |
15.298M |
12.528M |
11.738M |
9.472M |
Ebit
|
- |
- |
368.534M |
233.738M |
455.551M |
Ebitda
|
- |
414.627M |
381.062M |
245.476M |
465.023M |
Depreciation
And
Amortization
|
- |
- |
12.528M |
11.738M |
9.472M |
Operating
Income
|
257.444M |
283.492M |
313.546M |
105.157M |
32.15M |
Other
Operating
Expenses
|
- |
- |
1349.791M |
1107.697M |
847.983M |
Interest
Expense
|
190.772M |
180.328M |
123.151M |
57.122M |
57.355M |
Tax
Provision
|
60.458M |
62.455M |
56.461M |
54.523M |
98.664M |
Interest
Income
|
18.575M |
26.659M |
15.042M |
161.11M |
51.324M |
Net
Interest
Income
|
-168.388M |
-118.26M |
-106.258M |
-50.02M |
-52.465M |
Income
Tax
Expense
|
- |
62.455M |
56.461M |
54.523M |
98.664M |
Total
Revenue
|
1573.293M |
1394.306M |
1532.665M |
1212.854M |
880.133M |
Total
Operating
Expenses
|
1315.849M |
1110.814M |
217.204M |
138.674M |
170.853M |
Cost
Of
Revenue
|
1085.831M |
901.913M |
1132.587M |
969.023M |
677.13M |
Total
Other
Income
Expense
Net
|
- |
- |
-51.654M |
71.455M |
366.038M |
Net
Income
From
Continuing
Ops
|
117.863M |
156.546M |
205.431M |
122.089M |
299.524M |
Net
Income
Applicable
To
Common
Shares
|
- |
127.15M |
188.922M |
122.093M |
299.532M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
5961.838M |
6087.012M |
6434.88M |
5630.796M |
4810.429M |
Intangible
Assets
|
76.365M |
71.752M |
70.529M |
3.459M |
3.741M |
Other
Current
Assets
|
- |
355.693M |
1725.673M |
1480.198M |
230.926M |
Total
Liab
|
3933.749M |
4280.7M |
4571.343M |
3946.237M |
3248.186M |
Total
Stockholder
Equity
|
1690.053M |
1643.778M |
1679.61M |
1684.685M |
1562.365M |
Other
Current
Liab
|
162.409M |
1121.718M |
1505.949M |
968.115M |
601.912M |
Common
Stock
|
- |
20.635M |
20.635M |
20.635M |
20.635M |
Capital
Stock
|
20.635M |
20.635M |
20.635M |
20.635M |
20.635M |
Retained
Earnings
|
611.346M |
577.337M |
499.517M |
382.42M |
281.739M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
470.328M |
442.229M |
257.67M |
53.903M |
Cash
|
813.836M |
941.997M |
588.68M |
327.097M |
492.295M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
1817.567M |
2318.624M |
2472.052M |
2006.861M |
1478.717M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
1849.691M |
1477.509M |
1875.225M |
2120.055M |
1845.353M |
Short
Term
Debt
|
- |
- |
757.731M |
893.253M |
617.633M |
Short
Long
Term
Debt
|
954.72M |
810.474M |
652.376M |
846.501M |
367.545M |
Short
Long
Term
Debt
Total
|
- |
- |
2463.905M |
2447.152M |
2337.648M |
Other
Stockholder
Equity
|
- |
1.008M |
1159.458M |
1281.63M |
1259.991M |
Property
Plant
Equipment
|
- |
- |
1620.722M |
2197.465M |
2485.611M |
Total
Current
Assets
|
3013.087M |
3069.753M |
3964.663M |
2865.753M |
1897.17M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
133.285M |
121.622M |
Net
Receivables
|
67.021M |
70.364M |
229.785M |
216.515M |
148.461M |
Long
Term
Debt
|
1708.807M |
1609.032M |
1589.047M |
1465.767M |
1602.126M |
Inventory
|
1553.825M |
1592.885M |
1650.31M |
925.173M |
1052.327M |
Accounts
Payable
|
113.965M |
142.867M |
186.793M |
130.249M |
238.011M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
1.655M |
1.549M |
2261.412M |
2302.878M |
2581.471M |
Non
Current
Assets
Total
|
2948.752M |
3017.259M |
2470.217M |
2765.043M |
2913.259M |
Capital
Lease
Obligations
|
214.134M |
235.226M |
222.482M |
134.884M |
367.977M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
1720.015M |
Cash Flow
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-106.951M |
584.836M |
-12.149M |
-57.032M |
-57.032M |
Total
Cashflows
From
Investing
Activities
|
- |
584.836M |
604.012M |
-752.895M |
-132.358M |
Total
Cash
From
Financing
Activities
|
- |
- |
-461.596M |
658.433M |
267.517M |
Net
Income
|
67.428M |
127.15M |
188.922M |
122.093M |
299.532M |
Change
In
Cash
|
-128.161M |
353.317M |
261.583M |
-165.198M |
52.763M |
Begin
Period
Cash
Flow
|
941.997M |
588.68M |
327.097M |
492.295M |
439.532M |
End
Period
Cash
Flow
|
813.836M |
941.997M |
588.68M |
327.097M |
492.295M |
Total
Cash
From
Operating
Activities
|
-274.784M |
9.184M |
119.167M |
-70.736M |
-82.396M |
Depreciation
|
14.17M |
15.298M |
12.528M |
11.738M |
9.472M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
-743.2M |
-121.548M |
Dividends
Paid
|
-192.583M |
99.994M |
215.079M |
215.079M |
206.345M |
Change
To
Inventory
|
13.809M |
48.419M |
106.064M |
69.967M |
-161.72M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
-143.773M |
425.293M |
1043.586M |
730.355M |
Capital
Expenditures
|
8.034M |
9.02M |
6.578M |
9.695M |
10.81M |
Change
In
Working
Capital
|
-439.946M |
-161.035M |
65.913M |
-211.912M |
8.46M |
Other
Non
Cash
Items
|
170.606M |
77.004M |
-148.196M |
7.345M |
-399.86M |
Free
Cash
Flow
|
-282.818M |
0.164M |
112.589M |
-80.431M |
-93.206M |