Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-24.997M |
37.345M |
70.904M |
-40.333M |
8.795M |
Minority
Interest
|
-2.561M |
18.396M |
-15.974M |
-0.264M |
-2.506M |
Net
Income
|
76.067M |
-158.159M |
46.874M |
-43.807M |
5.511M |
Selling
General
Administrative
|
284.916M |
250.694M |
- |
64.926M |
67.291M |
Gross
Profit
|
- |
- |
- |
1344.37M |
1328.768M |
Reconciled
Depreciation
|
111.201M |
118.751M |
63.61M |
20.683M |
20.511M |
Ebit
|
- |
169.246M |
108.389M |
-15.161M |
30.372M |
Ebitda
|
- |
- |
171.999M |
5.522M |
50.883M |
Depreciation
And
Amortization
|
- |
- |
63.61M |
20.683M |
20.511M |
Operating
Income
|
- |
- |
- |
-39.719M |
-9.522M |
Other
Operating
Expenses
|
- |
280.026M |
2063.263M |
992.869M |
874.074M |
Interest
Expense
|
116.115M |
89.034M |
50.984M |
25.436M |
24.083M |
Tax
Provision
|
20.75M |
15.591M |
10.531M |
3.413M |
1.683M |
Interest
Income
|
6.199M |
0.836M |
7.126M |
5.936M |
2.407M |
Net
Interest
Income
|
-121.691M |
-96.646M |
-56.452M |
-26.108M |
-24.709M |
Income
Tax
Expense
|
- |
14.41M |
10.531M |
3.21M |
0.778M |
Total
Revenue
|
2703.305M |
3984.907M |
2134.167M |
952.536M |
882.869M |
Total
Operating
Expenses
|
2728.302M |
3947.562M |
2062.706M |
992.869M |
874.262M |
Cost
Of
Revenue
|
- |
- |
- |
230.164M |
219.185M |
Total
Other
Income
Expense
Net
|
2294.965M |
3578.229M |
1276.711M |
194.365M |
289.411M |
Net
Income
From
Continuing
Ops
|
-45.747M |
21.754M |
60.373M |
-43.543M |
8.017M |
Net
Income
Applicable
To
Common
Shares
|
- |
62.124M |
94.855M |
-43.807M |
-2.885M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
2476.417M |
2606.765M |
3805.175M |
1627.137M |
1496.684M |
Intangible
Assets
|
93.916M |
100.514M |
116.451M |
4.358M |
3.962M |
Other
Current
Assets
|
- |
- |
3.106M |
0.763M |
0.682M |
Total
Liab
|
2358.704M |
2538.61M |
3434.669M |
1492.194M |
1301.063M |
Total
Stockholder
Equity
|
98.296M |
48.269M |
183.091M |
105.776M |
161.694M |
Other
Current
Liab
|
- |
1590.953M |
1659.862M |
931.53M |
822.129M |
Common
Stock
|
- |
260.5M |
260.5M |
197.526M |
197.526M |
Capital
Stock
|
260.5M |
260.5M |
260.5M |
197.526M |
197.526M |
Retained
Earnings
|
-299.363M |
-133.612M |
-212.97M |
-80.303M |
-31.604M |
Good
Will
|
116.883M |
116.883M |
172.723M |
190.397M |
190.458M |
Other
Assets
|
- |
1190.556M |
3805.175M |
1627.137M |
1496.684M |
Cash
|
226.584M |
208.525M |
152.019M |
68.119M |
90.933M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
- |
2149.69M |
2214.002M |
1107.694M |
1001.285M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
1080.312M |
1185.756M |
1118.231M |
364.804M |
253.241M |
Short
Term
Debt
|
- |
- |
107.101M |
6.377M |
6.421M |
Short
Long
Term
Debt
|
231.886M |
119.774M |
103.159M |
55.285M |
- |
Short
Long
Term
Debt
Total
|
- |
- |
1270.25M |
432.923M |
344.174M |
Other
Stockholder
Equity
|
- |
8.461M |
135.561M |
-11.447M |
-4.228M |
Property
Plant
Equipment
|
- |
874.608M |
914.188M |
99.949M |
107.056M |
Total
Current
Assets
|
- |
1162.493M |
1348.637M |
627.248M |
600.802M |
Long
Term
Investments
|
436.558M |
241.259M |
432.054M |
354.691M |
272.84M |
Short
Term
Investments
|
- |
- |
9.553M |
5.967M |
7.576M |
Net
Receivables
|
396.785M |
616.891M |
755.918M |
263.162M |
223.511M |
Long
Term
Debt
|
1075.01M |
1274.507M |
1155.974M |
279.57M |
262.056M |
Inventory
|
23.976M |
32.348M |
33.168M |
26.634M |
42.867M |
Accounts
Payable
|
200.649M |
558.737M |
437.381M |
164.003M |
164.839M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
- |
Non
Current
Assets
Total
|
- |
- |
- |
- |
- |
Capital
Lease
Obligations
|
25.056M |
30.423M |
11.117M |
18.255M |
26.509M |
Long
Term
Debt
Total
|
- |
- |
- |
279.922M |
262.056M |
Cash Flow
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-234.231M |
74.295M |
-81.63M |
-66.917M |
32.955M |
Total
Cashflows
From
Investing
Activities
|
- |
-16.173M |
-802.425M |
-95.688M |
65.958M |
Total
Cash
From
Financing
Activities
|
- |
-30.849M |
736.179M |
78.325M |
-20.011M |
Net
Income
|
76.067M |
-158.159M |
73.508M |
-40.333M |
8.795M |
Change
In
Cash
|
12.915M |
238.414M |
83.683M |
-22.89M |
42.042M |
Begin
Period
Cash
Flow
|
214.012M |
152.483M |
68.8M |
91.69M |
49.54M |
End
Period
Cash
Flow
|
226.927M |
214.012M |
152.483M |
68.8M |
91.582M |
Total
Cash
From
Operating
Activities
|
417.033M |
285.436M |
-56.183M |
-5.527M |
18.389M |
Depreciation
|
111.201M |
116.726M |
63.61M |
20.683M |
20.511M |
Other
Cashflows
From
Investing
Activities
|
- |
7.352M |
8.707M |
9.001M |
9.579M |
Dividends
Paid
|
- |
0.96M |
1.229M |
0.317M |
3.274M |
Change
To
Inventory
|
9.104M |
0.82M |
-6.534M |
15.534M |
17.755M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
-122.264M |
824.712M |
137.943M |
57.867M |
Capital
Expenditures
|
102.225M |
113.293M |
48.205M |
3.856M |
5.643M |
Change
In
Working
Capital
|
68.68M |
110.663M |
-253.6M |
-4.749M |
-18.111M |
Other
Non
Cash
Items
|
119.512M |
78.31M |
60.299M |
18.872M |
7.194M |
Free
Cash
Flow
|
314.808M |
188.663M |
-104.388M |
-9.383M |
12.746M |