Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
76.239M |
78.419M |
52.175M |
16.363M |
36.637M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
61.288M |
62.887M |
42.238M |
13.268M |
32.033M |
Selling
General
Administrative
|
216.614M |
166.305M |
121.657M |
108.577M |
125.079M |
Gross
Profit
|
296.513M |
255.593M |
173.899M |
123.823M |
162.371M |
Reconciled
Depreciation
|
28.208M |
25.352M |
25.148M |
25.764M |
25.975M |
Ebit
|
- |
- |
53.737M |
15.947M |
36.588M |
Ebitda
|
- |
106.817M |
79.214M |
43.961M |
63.185M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
77.716M |
88.787M |
56.259M |
18.438M |
36.526M |
Other
Operating
Expenses
|
- |
- |
4.017M |
0.701M |
0.704M |
Interest
Expense
|
3.945M |
3.046M |
1.891M |
1.834M |
0.573M |
Tax
Provision
|
14.951M |
15.532M |
9.937M |
3.095M |
6.71M |
Interest
Income
|
0.123M |
0.182M |
0.103M |
1.961M |
0.291M |
Net
Interest
Income
|
-3.931M |
-2.983M |
-1.79M |
-1.851M |
-0.6M |
Income
Tax
Expense
|
- |
- |
9.937M |
3.095M |
4.604M |
Total
Revenue
|
467.103M |
405.919M |
277.741M |
211.04M |
284.536M |
Total
Operating
Expenses
|
389.387M |
317.132M |
221.482M |
193.106M |
247.77M |
Cost
Of
Revenue
|
170.59M |
150.326M |
103.842M |
87.217M |
122.165M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
61.288M |
62.887M |
42.238M |
13.268M |
32.033M |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
42.238M |
13.268M |
32.033M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
337.956M |
330.051M |
334.52M |
276.619M |
259.393M |
Intangible
Assets
|
10.71M |
10.303M |
10.427M |
11.162M |
11.745M |
Other
Current
Assets
|
- |
-0.002M |
- |
0.087M |
0.317M |
Total
Liab
|
121.288M |
115.687M |
128.706M |
113.205M |
109.508M |
Total
Stockholder
Equity
|
216.668M |
214.364M |
205.814M |
163.414M |
149.885M |
Other
Current
Liab
|
0.32M |
0.267M |
3.481M |
4.393M |
3.704M |
Common
Stock
|
- |
- |
3.651M |
3.645M |
3.636M |
Capital
Stock
|
3.672M |
3.658M |
3.651M |
3.645M |
3.636M |
Retained
Earnings
|
153.004M |
152.848M |
145.381M |
103.143M |
74.218M |
Good
Will
|
17.113M |
17.113M |
17.113M |
17.113M |
17.113M |
Other
Assets
|
- |
- |
2.508M |
2.316M |
3.585M |
Cash
|
22.804M |
18.19M |
52.964M |
6.291M |
3.487M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
83.242M |
79.258M |
83.985M |
69.77M |
49.333M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
- |
3.818M |
11.534M |
Short
Term
Debt
|
- |
- |
- |
10.109M |
- |
Short
Long
Term
Debt
|
13.812M |
5.093M |
31.182M |
10.109M |
- |
Short
Long
Term
Debt
Total
|
- |
- |
- |
37.802M |
43.75M |
Other
Stockholder
Equity
|
- |
- |
4.871M |
4.715M |
30.894M |
Property
Plant
Equipment
|
- |
- |
120.493M |
127.547M |
121.69M |
Total
Current
Assets
|
189.869M |
186.612M |
183.979M |
118.481M |
105.26M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
0.087M |
- |
Net
Receivables
|
29.518M |
21.369M |
13.298M |
12.663M |
20.623M |
Long
Term
Debt
|
0M |
0M |
- |
- |
5.103M |
Inventory
|
120.631M |
130.4M |
115.871M |
98.335M |
79.975M |
Accounts
Payable
|
35.446M |
29.534M |
18.156M |
22.322M |
18.903M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
0.001M |
0.001M |
- |
- |
Non
Current
Assets
Total
|
148.087M |
143.439M |
150.541M |
158.138M |
154.133M |
Capital
Lease
Obligations
|
46.59M |
49.841M |
58.106M |
55.548M |
54.686M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
43.75M |
Cash Flow
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-10.969M |
-7.77M |
-0.24M |
-15.891M |
-16.825M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
-0.24M |
-15.891M |
-16.825M |
Total
Cash
From
Financing
Activities
|
- |
- |
4.986M |
-19.251M |
-39.618M |
Net
Income
|
61.288M |
62.887M |
42.238M |
13.268M |
32.033M |
Change
In
Cash
|
4.615M |
-34.775M |
46.673M |
2.804M |
-4.694M |
Begin
Period
Cash
Flow
|
18.189M |
52.964M |
6.291M |
3.487M |
8.181M |
End
Period
Cash
Flow
|
22.804M |
18.189M |
52.964M |
6.291M |
3.487M |
Total
Cash
From
Operating
Activities
|
93.19M |
77.071M |
41.927M |
37.946M |
51.749M |
Depreciation
|
28.208M |
25.352M |
25.148M |
25.764M |
25.975M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
5.494M |
0.025M |
Dividends
Paid
|
-61.14M |
55.42M |
- |
- |
18.179M |
Change
To
Inventory
|
9.769M |
-27.392M |
-21.551M |
-14.344M |
3.946M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
0.009M |
0.006M |
Other
Cashflows
From
Financing
Activities
|
- |
- |
-0.237M |
-0.416M |
-1.152M |
Capital
Expenditures
|
11.48M |
9.256M |
1.647M |
21.385M |
16.85M |
Change
In
Working
Capital
|
7.185M |
-23.927M |
-25.703M |
-4.197M |
-15.975M |
Other
Non
Cash
Items
|
3.846M |
2.854M |
1.877M |
1.942M |
0.591M |
Free
Cash
Flow
|
81.71M |
67.815M |
40.28M |
16.561M |
34.899M |