Big Cheese Studio SA
WSE:BCS
Income Statement
Earnings Waterfall
Big Cheese Studio SA
Revenue
|
11.7m
PLN
|
Cost of Revenue
|
7m
PLN
|
Gross Profit
|
18.7m
PLN
|
Operating Expenses
|
-13.6m
PLN
|
Operating Income
|
5.1m
PLN
|
Other Expenses
|
-334k
PLN
|
Net Income
|
4.8m
PLN
|
Income Statement
Big Cheese Studio SA
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
15
N/A
|
18
+19%
|
22
+22%
|
17
-24%
|
26
+52%
|
24
-6%
|
29
+18%
|
23
-20%
|
20
-11%
|
18
-13%
|
12
-34%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
0
|
1
|
1
|
2
|
3
|
3
|
2
|
3
|
4
|
5
|
7
|
|
Gross Profit |
16
N/A
|
19
+21%
|
24
+24%
|
19
-22%
|
29
+56%
|
27
-6%
|
31
+14%
|
26
-17%
|
24
-7%
|
23
-5%
|
19
-18%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(4)
|
(4)
|
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
(9)
|
(10)
|
(11)
|
(14)
|
|
Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Other Operating Expenses |
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(9)
|
|
Operating Income |
12
N/A
|
15
+23%
|
18
+21%
|
13
-29%
|
21
+61%
|
18
-13%
|
22
+18%
|
17
-21%
|
14
-15%
|
12
-14%
|
5
-58%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
|
Total Other Income |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
|
Pre-Tax Income |
12
N/A
|
15
+23%
|
18
+22%
|
13
-29%
|
21
+62%
|
19
-12%
|
23
+22%
|
18
-22%
|
15
-16%
|
12
-18%
|
4
-65%
|
|
Net Income | ||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
|
Income from Continuing Operations |
12
|
14
|
17
|
12
|
20
|
18
|
21
|
17
|
14
|
12
|
5
|
|
Net Income (Common) |
12
N/A
|
14
+22%
|
17
+22%
|
12
-27%
|
20
+61%
|
18
-13%
|
21
+21%
|
17
-21%
|
14
-16%
|
12
-16%
|
5
-59%
|
|
EPS (Diluted) |
2.8
N/A
|
3.41
+22%
|
4.15
+22%
|
3.02
-27%
|
4.86
+61%
|
4.24
-13%
|
5.14
+21%
|
4.05
-21%
|
3.38
-17%
|
2.85
-16%
|
1.16
-59%
|