Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
363.494M |
433.073M |
362.417M |
338.992M |
284.368M |
Minority
Interest
|
0.03M |
-0.366M |
1.064M |
2.046M |
1.273M |
Net
Income
|
297.583M |
363.296M |
309.214M |
290.995M |
245.545M |
Selling
General
Administrative
|
438.203M |
439.799M |
87.367M |
86.426M |
84.127M |
Gross
Profit
|
1064.477M |
974.393M |
891.208M |
911.325M |
847.361M |
Reconciled
Depreciation
|
105.237M |
107.684M |
108.837M |
111.688M |
111.242M |
Ebit
|
- |
381.211M |
363.976M |
341.357M |
286.12M |
Ebitda
|
- |
542.018M |
472.813M |
453.045M |
397.362M |
Depreciation
And
Amortization
|
- |
- |
108.837M |
111.688M |
111.242M |
Operating
Income
|
462.518M |
379.475M |
354.788M |
390.744M |
274.195M |
Other
Operating
Expenses
|
- |
9.197M |
1212.175M |
1148.362M |
1220.882M |
Interest
Expense
|
0.312M |
1.261M |
0.495M |
0.319M |
0.479M |
Tax
Provision
|
65.941M |
69.411M |
54.267M |
50.043M |
40.096M |
Interest
Income
|
11.003M |
3.811M |
0.82M |
50.208M |
12.565M |
Net
Interest
Income
|
-0.296M |
-1.522M |
-0.716M |
0.285M |
-1.617M |
Income
Tax
Expense
|
- |
69.411M |
54.267M |
50.043M |
40.096M |
Total
Revenue
|
1815.786M |
1717.453M |
1565.802M |
1534.941M |
1493.409M |
Total
Operating
Expenses
|
1353.268M |
1337.978M |
537.581M |
524.746M |
574.834M |
Cost
Of
Revenue
|
751.309M |
743.06M |
674.594M |
623.616M |
646.048M |
Total
Other
Income
Expense
Net
|
- |
- |
7.629M |
-51.752M |
10.173M |
Net
Income
From
Continuing
Ops
|
297.553M |
363.662M |
308.15M |
288.949M |
244.272M |
Net
Income
Applicable
To
Common
Shares
|
- |
363.296M |
309.214M |
290.995M |
245.545M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
2764.291M |
2687.5M |
2537.683M |
2235.542M |
2184.618M |
Intangible
Assets
|
59.704M |
59.906M |
61.657M |
64.727M |
66.438M |
Other
Current
Assets
|
- |
0.041M |
694.611M |
469.734M |
504.709M |
Total
Liab
|
582.525M |
548.991M |
618.598M |
483.73M |
517.102M |
Total
Stockholder
Equity
|
2162.055M |
2118.616M |
1905.205M |
1743.333M |
1664.318M |
Other
Current
Liab
|
13.504M |
272.272M |
213.223M |
185.358M |
200.272M |
Common
Stock
|
- |
54.732M |
54.732M |
54.732M |
54.732M |
Capital
Stock
|
54.732M |
54.732M |
54.732M |
54.732M |
54.732M |
Retained
Earnings
|
2091.317M |
2041.236M |
1819.937M |
1684.285M |
1553.489M |
Good
Will
|
42.644M |
42.644M |
42.644M |
42.644M |
42.644M |
Other
Assets
|
- |
132.369M |
92.954M |
69.068M |
63.304M |
Cash
|
174.011M |
518.934M |
159.838M |
313.568M |
218.667M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
433.307M |
416.861M |
455.924M |
310.934M |
356.197M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
-45.447M |
-301.735M |
-203.082M |
Short
Term
Debt
|
- |
- |
105.667M |
2.712M |
5.384M |
Short
Long
Term
Debt
|
- |
0M |
102.234M |
0M |
0.003M |
Short
Long
Term
Debt
Total
|
- |
- |
114.391M |
11.833M |
15.585M |
Other
Stockholder
Equity
|
- |
41.317M |
30.536M |
4.316M |
56.097M |
Property
Plant
Equipment
|
- |
779.336M |
769.609M |
804.139M |
859.766M |
Total
Current
Assets
|
1705.024M |
1562.475M |
1461.936M |
1244.544M |
1142.785M |
Long
Term
Investments
|
- |
- |
0M |
0M |
0M |
Short
Term
Investments
|
356.771M |
50.697M |
153.957M |
8.975M |
2.174M |
Net
Receivables
|
509.07M |
402.73M |
688.46M |
465.126M |
496.356M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
582.352M |
553.332M |
453.53M |
452.267M |
417.235M |
Accounts
Payable
|
153.762M |
140.837M |
130.011M |
107.116M |
128.574M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
1.074M |
1.06M |
195.285M |
25.389M |
13.571M |
Non
Current
Assets
Total
|
1059.267M |
1125.025M |
1075.747M |
990.998M |
1041.833M |
Capital
Lease
Obligations
|
11.999M |
11.841M |
12.157M |
11.833M |
13M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
10.201M |
Cash Flow
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-268.559M |
4.163M |
-134.627M |
-7.355M |
-9.276M |
Total
Cashflows
From
Investing
Activities
|
- |
76.414M |
-372.637M |
-109.594M |
-124.807M |
Total
Cash
From
Financing
Activities
|
- |
-187.022M |
-169.85M |
-154.609M |
-124.274M |
Net
Income
|
297.583M |
363.296M |
308.15M |
288.949M |
244.272M |
Change
In
Cash
|
-186.415M |
359.096M |
-153.73M |
94.901M |
100.866M |
Begin
Period
Cash
Flow
|
292.274M |
159.838M |
313.568M |
218.667M |
117.801M |
End
Period
Cash
Flow
|
105.859M |
518.934M |
159.838M |
313.568M |
218.667M |
Total
Cash
From
Operating
Activities
|
307.321M |
467.651M |
386.097M |
360.759M |
349.523M |
Depreciation
|
105.237M |
107.684M |
108.837M |
111.688M |
111.242M |
Other
Cashflows
From
Investing
Activities
|
- |
12.593M |
-7.071M |
5.488M |
-5.928M |
Dividends
Paid
|
204.38M |
175.044M |
155.907M |
133.283M |
101.668M |
Change
To
Inventory
|
-35.346M |
-117.946M |
-2.017M |
-32.112M |
-56.429M |
Sale
Purchase
Of
Stock
|
-12.943M |
-10.025M |
-15.262M |
-25.505M |
-21.698M |
Other
Cashflows
From
Financing
Activities
|
- |
1.973M |
1.319M |
4.179M |
-0.908M |
Capital
Expenditures
|
102.991M |
87.905M |
72.127M |
80.823M |
110.622M |
Change
In
Working
Capital
|
-7.906M |
-27.737M |
-34.649M |
-10.319M |
-40.839M |
Other
Non
Cash
Items
|
11.248M |
5.279M |
3.759M |
-29.559M |
34.848M |
Free
Cash
Flow
|
204.33M |
372.919M |
313.97M |
279.936M |
238.901M |