G
Gremi Media SA
WSE:GME
Gremi Media SA
WSE:GME
Price:
79.5
PLN
-1.85%
Market Closed
Market Cap:
zł141.5m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
G
|
Gremi Media SA
WSE:GME
|
PL |
|
Team17 Group PLC
LSE:TM17
|
UK |
|
S
|
Shyam Century Ferrous Ltd
NSE:SHYAMCENT
|
IN |
|
G
|
Green Economy Development Ltd
HKEX:1315
|
HK |
|
CRG Holdings Co Ltd
TSE:7041
|
JP |
|
Kimoto Co Ltd
TSE:7908
|
JP |
Income Statement
Earnings Waterfall
Gremi Media SA
Gremi Media SA
Income Statement
Gremi Media SA
Gremi Media SA
Currency: PLN
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||
| Interest Expense |
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Revenue |
109
N/A
|
107
-1%
|
105
-2%
|
103
-2%
|
98
-4%
|
97
-1%
|
99
+2%
|
101
+2%
|
102
+1%
|
103
+2%
|
104
+1%
|
106
+2%
|
108
+2%
|
107
-1%
|
102
-5%
|
99
-3%
|
96
-3%
|
94
-2%
|
97
+3%
|
98
+1%
|
101
+3%
|
100
-1%
|
100
+0%
|
99
-1%
|
97
-2%
|
98
+1%
|
98
-1%
|
99
+1%
|
99
0%
|
100
+1%
|
102
+2%
|
100
-2%
|
102
+2%
|
102
0%
|
77
-24%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(72)
|
(75)
|
(74)
|
(75)
|
(62)
|
(59)
|
(57)
|
(56)
|
(53)
|
(53)
|
(56)
|
(55)
|
(57)
|
(56)
|
(53)
|
(51)
|
(50)
|
(48)
|
(49)
|
(50)
|
(51)
|
(51)
|
(52)
|
(53)
|
(54)
|
(55)
|
(55)
|
(55)
|
(54)
|
(53)
|
(52)
|
(52)
|
(52)
|
(54)
|
(41)
|
|
| Gross Profit |
37
N/A
|
32
-13%
|
31
-4%
|
28
-9%
|
36
+27%
|
37
+5%
|
42
+12%
|
44
+5%
|
48
+10%
|
50
+3%
|
48
-4%
|
51
+5%
|
51
+1%
|
51
+0%
|
49
-4%
|
48
-2%
|
46
-4%
|
46
0%
|
48
+3%
|
48
+1%
|
50
+4%
|
49
-3%
|
47
-3%
|
46
-2%
|
44
-6%
|
43
-1%
|
43
-1%
|
44
+3%
|
45
+1%
|
47
+6%
|
50
+6%
|
48
-3%
|
50
+5%
|
49
-3%
|
36
-26%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(31)
|
(23)
|
(23)
|
(19)
|
(33)
|
(35)
|
(38)
|
(38)
|
(38)
|
(39)
|
(35)
|
(36)
|
(34)
|
(34)
|
(32)
|
(31)
|
(29)
|
(29)
|
(31)
|
(32)
|
(37)
|
(37)
|
(38)
|
(40)
|
(34)
|
(36)
|
(36)
|
(36)
|
(37)
|
(39)
|
(41)
|
(42)
|
(45)
|
(47)
|
(37)
|
|
| Selling, General & Administrative |
(33)
|
(28)
|
(28)
|
(24)
|
(34)
|
(36)
|
(37)
|
(37)
|
(37)
|
(36)
|
(32)
|
(33)
|
(32)
|
(32)
|
(31)
|
(31)
|
(29)
|
(30)
|
(31)
|
(33)
|
(38)
|
(38)
|
(39)
|
(40)
|
(35)
|
(35)
|
(35)
|
(36)
|
(38)
|
(40)
|
(41)
|
(42)
|
(45)
|
(46)
|
(37)
|
|
| Other Operating Expenses |
2
|
5
|
5
|
5
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
| Operating Income |
6
N/A
|
9
+51%
|
8
-17%
|
9
+25%
|
2
-75%
|
2
-13%
|
4
+100%
|
6
+52%
|
10
+65%
|
11
+10%
|
13
+21%
|
15
+12%
|
17
+12%
|
17
+0%
|
17
+2%
|
17
-2%
|
17
+2%
|
17
-1%
|
16
-4%
|
16
-2%
|
13
-20%
|
12
-10%
|
9
-21%
|
7
-25%
|
9
+34%
|
8
-15%
|
7
-6%
|
8
+11%
|
7
-14%
|
8
+9%
|
9
+16%
|
6
-27%
|
5
-19%
|
2
-59%
|
(1)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
3
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Total Other Income |
(0)
|
(2)
|
(1)
|
(2)
|
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
|
|
| Pre-Tax Income |
7
N/A
|
7
+1%
|
6
-19%
|
7
+22%
|
(0)
N/A
|
(1)
-118%
|
1
N/A
|
4
+225%
|
7
+77%
|
9
+42%
|
12
+33%
|
14
+15%
|
15
+4%
|
16
+7%
|
16
+0%
|
16
-2%
|
18
+15%
|
16
-9%
|
16
-2%
|
16
-1%
|
13
-17%
|
12
-10%
|
9
-23%
|
7
-26%
|
8
+25%
|
8
-7%
|
7
-8%
|
8
+10%
|
6
-20%
|
7
+9%
|
8
+18%
|
6
-31%
|
4
-30%
|
1
-65%
|
(2)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||
| Tax Provision |
2
|
2
|
2
|
2
|
1
|
1
|
3
|
2
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(4)
|
(4)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Income from Continuing Operations |
9
|
9
|
8
|
10
|
1
|
1
|
4
|
6
|
6
|
9
|
12
|
13
|
14
|
15
|
14
|
14
|
16
|
15
|
14
|
14
|
9
|
7
|
4
|
2
|
6
|
5
|
5
|
6
|
5
|
6
|
7
|
4
|
3
|
1
|
(2)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
9
N/A
|
9
-2%
|
8
-10%
|
10
+20%
|
1
-90%
|
1
+6%
|
5
+426%
|
6
+19%
|
7
+8%
|
9
+36%
|
10
+14%
|
13
+23%
|
14
+8%
|
14
+6%
|
13
-9%
|
13
-2%
|
15
+18%
|
14
-8%
|
13
-6%
|
13
+0%
|
8
-41%
|
6
-17%
|
3
-48%
|
1
-73%
|
5
+459%
|
4
-14%
|
5
+5%
|
5
+17%
|
5
-18%
|
5
+19%
|
6
+15%
|
4
-33%
|
3
-35%
|
0
-84%
|
(2)
N/A
|
|
| EPS (Diluted) |
5.38
N/A
|
5.27
-2%
|
4.71
-11%
|
5.68
+21%
|
0.55
-90%
|
0.59
+7%
|
3.06
+419%
|
3.65
+19%
|
3.93
+8%
|
5.34
+36%
|
6.06
+13%
|
7.46
+23%
|
8.02
+8%
|
8.47
+6%
|
7.75
-9%
|
7.62
-2%
|
9.01
+18%
|
8.25
-8%
|
7.64
-7%
|
7.67
+0%
|
4.5
-41%
|
3.73
-17%
|
1.89
-49%
|
0.5
-74%
|
2.9
+480%
|
2.49
-14%
|
2.62
+5%
|
3.07
+17%
|
2.52
-18%
|
3.01
+19%
|
3.44
+14%
|
2.31
-33%
|
1.51
-35%
|
0.25
-83%
|
-1.11
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
