Income Statement
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-668.35M |
263.81M |
140.231M |
270.118M |
376.186M |
Minority
Interest
|
0.071M |
-0.548M |
-0.073M |
-0.005M |
1.622M |
Net
Income
|
-621.562M |
290.548M |
209.542M |
215.853M |
302.647M |
Selling
General
Administrative
|
518.225M |
575.758M |
224.292M |
210.868M |
212.718M |
Gross
Profit
|
-137.354M |
1385.84M |
931.435M |
689.771M |
866.832M |
Reconciled
Depreciation
|
259.622M |
253.333M |
252.562M |
245.027M |
244.014M |
Ebit
|
- |
816.496M |
152.918M |
279.819M |
388.721M |
Ebitda
|
- |
547.464M |
405.48M |
524.846M |
632.735M |
Depreciation
And
Amortization
|
- |
- |
252.562M |
245.027M |
244.014M |
Operating
Income
|
-668.959M |
809.615M |
137.727M |
276.935M |
373.711M |
Other
Operating
Expenses
|
- |
11.894M |
5080.106M |
2948.614M |
3185.746M |
Interest
Expense
|
82.283M |
30.321M |
12.76M |
9.706M |
10.913M |
Tax
Provision
|
-46.717M |
-27.286M |
-69.384M |
54.26M |
75.161M |
Interest
Income
|
13.253M |
36.002M |
2.907M |
7.119M |
0.89M |
Net
Interest
Income
|
-69.094M |
12.277M |
0.042M |
-4.107M |
1.717M |
Income
Tax
Expense
|
- |
-27.286M |
-69.384M |
54.26M |
75.161M |
Total
Revenue
|
4399.552M |
8898.737M |
5488.838M |
3206.278M |
3583.576M |
Total
Operating
Expenses
|
5068.511M |
8089.122M |
522.703M |
432.107M |
469.002M |
Cost
Of
Revenue
|
4536.906M |
7512.897M |
4557.403M |
2516.507M |
2716.744M |
Total
Other
Income
Expense
Net
|
- |
- |
2.504M |
-6.817M |
2.475M |
Net
Income
From
Continuing
Ops
|
-621.633M |
291.096M |
209.615M |
215.858M |
301.025M |
Net
Income
Applicable
To
Common
Shares
|
- |
290.548M |
209.542M |
215.853M |
302.647M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
6909.243M |
7408.075M |
7330.2M |
5518.843M |
5065.612M |
Intangible
Assets
|
106.109M |
106.028M |
65.009M |
59.158M |
48.925M |
Other
Current
Assets
|
1028.246M |
981.784M |
1607.867M |
782.738M |
690.231M |
Total
Liab
|
3571.047M |
3445.847M |
3532.119M |
1942.356M |
1597.913M |
Total
Stockholder
Equity
|
3338.087M |
3961.794M |
3798.649M |
3577.234M |
3470.732M |
Other
Current
Liab
|
36.464M |
439.998M |
1182.39M |
827.12M |
530.169M |
Common
Stock
|
- |
191.15M |
191.15M |
191.15M |
191.15M |
Capital
Stock
|
191.15M |
191.15M |
191.15M |
191.15M |
191.15M |
Retained
Earnings
|
2909.287M |
3532.994M |
3369.849M |
3148.434M |
3041.932M |
Good
Will
|
0.933M |
0.933M |
0.933M |
0.933M |
0.933M |
Other
Assets
|
- |
227.077M |
83.581M |
65.103M |
61.844M |
Cash
|
575.761M |
977.475M |
979.004M |
539.133M |
558.227M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
3085.738M |
2940.902M |
3049.667M |
1363.223M |
1050.996M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
-163.498M |
-242.95M |
-230.537M |
Short
Term
Debt
|
- |
- |
624.934M |
117.54M |
134.432M |
Short
Long
Term
Debt
|
86.976M |
320.146M |
596.201M |
85.193M |
76.517M |
Short
Long
Term
Debt
Total
|
- |
- |
815.506M |
296.183M |
327.69M |
Other
Stockholder
Equity
|
- |
- |
237.65M |
237.65M |
237.65M |
Property
Plant
Equipment
|
- |
3692.28M |
4038.38M |
3647.414M |
3058.113M |
Total
Current
Assets
|
2640.421M |
3402.982M |
3114.381M |
1718.502M |
1868.434M |
Long
Term
Investments
|
- |
- |
0M |
0M |
0M |
Short
Term
Investments
|
2.005M |
1.998M |
1.997M |
- |
174.615M |
Net
Receivables
|
246.359M |
546.372M |
872.354M |
525.528M |
418.334M |
Long
Term
Debt
|
56.903M |
49.875M |
34.079M |
11.84M |
- |
Inventory
|
675.968M |
830.505M |
525.513M |
396.631M |
445.361M |
Accounts
Payable
|
899.382M |
1160.131M |
1209.632M |
371.58M |
355.227M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
-49.488M |
-49.239M |
34.587M |
84.123M |
227.842M |
Non
Current
Assets
Total
|
4268.822M |
4005.093M |
4215.819M |
3800.341M |
3197.178M |
Capital
Lease
Obligations
|
166.645M |
180.322M |
185.226M |
210.99M |
251.173M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
193.258M |
Cash Flow
(Currency in PLN)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-507.926M |
-456.261M |
-1.997M |
173.252M |
-176.152M |
Total
Cashflows
From
Investing
Activities
|
- |
-456.261M |
-1043.052M |
-440.107M |
-616.618M |
Total
Cash
From
Financing
Activities
|
- |
-1856.329M |
-671.673M |
-185.867M |
-69.923M |
Net
Income
|
-621.562M |
290.548M |
140.231M |
270.118M |
376.186M |
Change
In
Cash
|
-398.519M |
-20.342M |
453.954M |
-15.823M |
-10.744M |
Begin
Period
Cash
Flow
|
976.107M |
996.449M |
542.495M |
558.318M |
569.062M |
End
Period
Cash
Flow
|
577.588M |
976.107M |
996.449M |
542.495M |
558.318M |
Total
Cash
From
Operating
Activities
|
2492.363M |
2292.248M |
2168.679M |
610.151M |
675.797M |
Depreciation
|
259.622M |
250.323M |
252.562M |
245.027M |
244.014M |
Other
Cashflows
From
Investing
Activities
|
- |
0.688M |
0.463M |
2.065M |
2.492M |
Dividends
Paid
|
- |
126.159M |
0.162M |
104.265M |
33.744M |
Change
To
Inventory
|
103.874M |
-579.645M |
-589.472M |
48.73M |
-47.132M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
-25.266M |
24.869M |
-50.988M |
-27.719M |
Capital
Expenditures
|
509.455M |
457.982M |
1042.407M |
615.835M |
444.44M |
Change
In
Working
Capital
|
2918.974M |
1217.974M |
1566.183M |
68.05M |
23.958M |
Other
Non
Cash
Items
|
55.301M |
15.92M |
209.703M |
26.956M |
31.639M |
Free
Cash
Flow
|
1982.908M |
1834.266M |
1126.272M |
-5.684M |
231.357M |