11 Bit Studios SA
WSE:11B
Income Statement
Earnings Waterfall
11 Bit Studios SA
Revenue
|
52.3m
PLN
|
Operating Expenses
|
-44.7m
PLN
|
Operating Income
|
7.6m
PLN
|
Other Expenses
|
-7m
PLN
|
Net Income
|
525.6k
PLN
|
Income Statement
11 Bit Studios SA
Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||
Revenue |
27
N/A
|
30
+10%
|
23
-24%
|
24
+6%
|
23
-5%
|
24
+7%
|
27
+11%
|
23
-16%
|
23
+3%
|
21
-11%
|
19
-8%
|
19
-3%
|
56
+203%
|
67
+20%
|
82
+22%
|
94
+15%
|
67
-29%
|
72
+7%
|
71
-1%
|
88
+23%
|
91
+4%
|
90
-1%
|
87
-3%
|
71
-18%
|
73
+2%
|
68
-6%
|
70
+3%
|
73
+4%
|
80
+10%
|
81
+0%
|
74
-8%
|
71
-4%
|
53
-25%
|
49
-8%
|
52
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(2)
|
0
|
(3)
|
(4)
|
(5)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(6)
|
(10)
|
(13)
|
0
|
(19)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
26
N/A
|
28
+7%
|
0
N/A
|
21
N/A
|
18
-11%
|
19
+5%
|
0
N/A
|
16
N/A
|
17
+6%
|
14
-14%
|
0
N/A
|
13
N/A
|
46
+264%
|
54
+17%
|
0
N/A
|
75
N/A
|
46
-40%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(4)
|
(8)
|
(5)
|
(6)
|
(6)
|
(12)
|
(7)
|
(7)
|
(7)
|
(12)
|
(6)
|
(11)
|
(14)
|
(35)
|
(22)
|
(20)
|
(49)
|
(45)
|
(49)
|
(46)
|
(39)
|
(46)
|
(44)
|
(44)
|
(44)
|
(40)
|
(43)
|
(51)
|
(53)
|
(54)
|
(53)
|
(46)
|
(47)
|
(45)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(5)
|
(2)
|
(3)
|
(3)
|
(9)
|
(3)
|
(3)
|
(3)
|
(8)
|
(3)
|
(8)
|
(10)
|
(30)
|
(16)
|
(13)
|
(25)
|
(37)
|
(31)
|
(36)
|
(27)
|
(33)
|
(31)
|
(31)
|
(31)
|
(30)
|
(30)
|
(40)
|
(42)
|
(43)
|
(46)
|
(38)
|
(39)
|
(38)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
|
Other Operating Expenses |
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(18)
|
(1)
|
(10)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(3)
|
(3)
|
(2)
|
|
Operating Income |
22
N/A
|
24
+7%
|
15
-36%
|
16
+5%
|
13
-19%
|
13
+5%
|
15
+10%
|
9
-39%
|
10
+9%
|
7
-30%
|
8
+10%
|
6
-17%
|
35
+448%
|
41
+16%
|
47
+16%
|
54
+14%
|
26
-52%
|
23
-11%
|
26
+13%
|
39
+50%
|
45
+15%
|
51
+15%
|
41
-20%
|
27
-34%
|
29
+7%
|
24
-17%
|
30
+25%
|
30
+1%
|
29
-5%
|
28
-5%
|
20
-28%
|
18
-9%
|
7
-60%
|
2
-68%
|
8
+232%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
0
|
2
|
0
|
(1)
|
(1)
|
(3)
|
(2)
|
0
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
2
|
2
|
3
|
6
|
8
|
7
|
6
|
6
|
(0)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
2
|
2
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
(3)
|
|
Pre-Tax Income |
22
N/A
|
24
+8%
|
16
-34%
|
16
+3%
|
14
-16%
|
14
+0%
|
16
+14%
|
9
-40%
|
8
-11%
|
6
-32%
|
4
-23%
|
4
-4%
|
35
+736%
|
41
+17%
|
48
+17%
|
55
+14%
|
26
-53%
|
24
-9%
|
27
+14%
|
40
+50%
|
46
+13%
|
52
+13%
|
41
-21%
|
27
-33%
|
29
+7%
|
25
-12%
|
32
+25%
|
33
+3%
|
35
+5%
|
35
+2%
|
27
-23%
|
25
-9%
|
14
-43%
|
6
-61%
|
(0)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(9)
|
(11)
|
(12)
|
(7)
|
(7)
|
(3)
|
(5)
|
(2)
|
(2)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
1
|
|
Income from Continuing Operations |
18
|
20
|
13
|
13
|
11
|
11
|
13
|
7
|
7
|
5
|
3
|
3
|
28
|
33
|
38
|
43
|
20
|
17
|
24
|
35
|
43
|
49
|
37
|
26
|
26
|
23
|
29
|
29
|
30
|
31
|
23
|
22
|
12
|
4
|
1
|
|
Net Income (Common) |
18
N/A
|
20
+9%
|
13
-36%
|
13
+3%
|
11
-17%
|
11
-2%
|
13
+21%
|
7
-43%
|
7
-4%
|
5
-31%
|
3
-30%
|
3
-1%
|
28
+726%
|
33
+16%
|
38
+16%
|
43
+14%
|
20
-55%
|
17
-13%
|
24
+39%
|
35
+49%
|
43
+23%
|
49
+14%
|
37
-24%
|
26
-29%
|
26
-3%
|
23
-12%
|
29
+27%
|
29
+1%
|
30
+5%
|
31
+3%
|
23
-27%
|
22
-6%
|
12
-45%
|
4
-64%
|
1
-88%
|
|
EPS (Diluted) |
8.27
N/A
|
8.98
+9%
|
5.75
-36%
|
5.91
+3%
|
4.89
-17%
|
4.8
-2%
|
5.65
+18%
|
3.32
-41%
|
3.09
-7%
|
2.14
-31%
|
1.47
-31%
|
1.48
+1%
|
12.25
+728%
|
14.21
+16%
|
15.53
+9%
|
18.78
+21%
|
8.08
-57%
|
7.04
-13%
|
9.82
+39%
|
15.44
+57%
|
17.92
+16%
|
20.42
+14%
|
15.64
-23%
|
10.92
-30%
|
10.66
-2%
|
9.41
-12%
|
11.92
+27%
|
12.13
+2%
|
12.48
+3%
|
12.95
+4%
|
9.66
-25%
|
9.06
-6%
|
4.94
-45%
|
1.74
-65%
|
0.22
-87%
|