Jastrzebska Spolka Weglowa SA banner
J

Jastrzebska Spolka Weglowa SA
WSE:JSW

Watchlist Manager
Jastrzebska Spolka Weglowa SA
WSE:JSW
Watchlist
Price: 27.42 PLN 0.55% Market Closed
Market Cap: zł3.2B

Income Statement

Earnings Waterfall
Jastrzebska Spolka Weglowa SA

Income Statement
Jastrzebska Spolka Weglowa SA

Rotate your device to view
Income Statement
Currency: PLN
Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
137
0
0
0
149
0
0
0
149
0
0
0
131
0
0
0
155
0
0
0
160
0
0
0
162
0
0
0
97
0
0
0
69
0
0
0
72
0
0
0
92
0
0
0
103
32
62
98
139
165
196
219
211
205
199
200
227
0
0
0
Revenue
7 289
N/A
8 072
+11%
8 484
+5%
8 963
+6%
9 377
+5%
9 466
+1%
9 352
-1%
9 136
-2%
8 821
-3%
8 644
-2%
8 298
-4%
7 692
-7%
7 632
-1%
7 117
-7%
6 649
-7%
6 623
0%
6 815
+3%
6 961
+2%
7 188
+3%
7 230
+1%
6 935
-4%
6 527
-6%
6 327
-3%
6 302
0%
6 731
+7%
7 705
+14%
8 531
+11%
8 852
+4%
8 877
+0%
9 012
+2%
9 117
+1%
9 479
+4%
9 810
+3%
9 787
0%
9 573
-2%
9 385
-2%
8 672
-8%
8 150
-6%
7 429
-9%
6 992
-6%
6 989
0%
7 019
+0%
7 710
+10%
8 562
+11%
10 629
+24%
13 562
+28%
17 355
+28%
19 922
+15%
20 199
+1%
19 726
-2%
17 893
-9%
16 149
-10%
15 339
-5%
14 295
-7%
12 917
-10%
12 205
-6%
11 326
-7%
10 349
-9%
9 864
-5%
9 469
-4%
Gross Profit
Cost of Revenue
(4 727)
(4 917)
(5 210)
(5 665)
(5 962)
(6 220)
(6 152)
(6 266)
(6 386)
(6 513)
(6 633)
(6 489)
(6 480)
(6 325)
(6 335)
(6 446)
(6 820)
(7 064)
(7 169)
(7 187)
(6 985)
(6 528)
(6 135)
(5 898)
(5 502)
(5 414)
(5 449)
(5 386)
(5 638)
(5 818)
(6 123)
(6 478)
(6 938)
(7 277)
(7 374)
(7 277)
(7 068)
(7 157)
(7 030)
(7 206)
(7 337)
(7 431)
(7 790)
(7 970)
(8 034)
(8 358)
(8 885)
(9 205)
(9 483)
(10 079)
(10 441)
(11 130)
(11 491)
(11 812)
(11 985)
(11 752)
(12 083)
(12 048)
(11 777)
(11 831)
Gross Profit
2 562
N/A
3 155
+23%
3 274
+4%
3 299
+1%
3 415
+4%
3 246
-5%
3 199
-1%
2 870
-10%
2 435
-15%
2 130
-13%
1 665
-22%
1 203
-28%
1 153
-4%
792
-31%
314
-60%
177
-43%
(5)
N/A
(102)
-2 077%
19
N/A
44
+129%
(50)
N/A
(1)
+98%
192
N/A
403
+110%
1 230
+205%
2 292
+86%
3 083
+35%
3 466
+12%
3 239
-7%
3 194
-1%
2 995
-6%
3 001
+0%
2 871
-4%
2 510
-13%
2 199
-12%
2 108
-4%
1 604
-24%
992
-38%
399
-60%
(215)
N/A
(348)
-62%
(412)
-18%
(80)
+81%
592
N/A
2 595
+338%
5 204
+101%
8 470
+63%
10 718
+27%
10 716
0%
9 647
-10%
7 452
-23%
5 019
-33%
3 848
-23%
2 483
-35%
932
-62%
453
-51%
(757)
N/A
(1 699)
-125%
(1 913)
-13%
(2 363)
-24%
Operating Income
Operating Expenses
(608)
(637)
(1 225)
(1 257)
(1 020)
(672)
(280)
(377)
(1 014)
(1 249)
(1 126)
(1 067)
(974)
(885)
(753)
(811)
(879)
(788)
(1 092)
(1 114)
(574)
(3 804)
(3 546)
(3 929)
(758)
(904)
(974)
(752)
(102)
(172)
(223)
(237)
(621)
(700)
(643)
(752)
(955)
(680)
(693)
(663)
(984)
(930)
(931)
(915)
(955)
(955)
(1 087)
(1 120)
(1 156)
(1 200)
(1 245)
(1 361)
(1 469)
(1 510)
(1 456)
(1 428)
(1 371)
(1 362)
(1 317)
(1 311)
Selling, General & Administrative
(617)
(632)
(1 218)
(1 273)
(1 056)
(1 052)
(666)
(714)
(1 024)
(1 154)
(1 027)
(995)
(997)
(929)
(887)
(949)
(973)
(988)
(1 019)
(963)
(837)
(849)
(848)
(834)
(792)
(791)
(781)
(748)
(747)
(800)
(864)
(884)
(870)
(934)
(918)
(969)
(955)
(1 000)
(990)
(1 002)
(988)
(999)
(993)
(965)
(955)
(986)
(1 094)
(1 126)
(1 185)
(1 267)
(1 315)
(1 426)
(1 502)
(1 530)
(1 498)
(1 471)
(1 417)
(1 428)
(1 377)
(1 353)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(30)
0
0
0
(30)
0
0
0
(43)
0
0
0
(49)
0
0
0
(25)
0
0
0
(18)
0
0
0
(15)
0
0
0
(12)
0
0
0
(15)
0
0
0
(15)
0
0
0
Other Operating Expenses
9
(5)
(7)
15
36
381
386
338
11
(94)
(99)
(71)
23
44
134
139
94
201
(73)
(150)
294
(2 955)
(2 698)
(3 095)
65
(112)
(194)
(4)
688
629
641
648
298
234
275
217
24
320
296
339
22
68
62
50
15
31
7
6
40
68
70
66
48
20
43
43
61
66
60
42
Operating Income
1 954
N/A
2 518
+29%
2 049
-19%
2 041
0%
2 395
+17%
2 575
+7%
2 919
+13%
2 493
-15%
1 421
-43%
882
-38%
540
-39%
136
-75%
179
+31%
(93)
N/A
(440)
-375%
(633)
-44%
(884)
-39%
(890)
-1%
(1 073)
-21%
(1 070)
+0%
(624)
+42%
(3 805)
-510%
(3 354)
+12%
(3 526)
-5%
472
N/A
1 388
+194%
2 108
+52%
2 715
+29%
3 137
+16%
3 022
-4%
2 772
-8%
2 764
0%
2 250
-19%
1 810
-20%
1 556
-14%
1 356
-13%
649
-52%
313
-52%
(294)
N/A
(877)
-198%
(1 332)
-52%
(1 342)
-1%
(1 011)
+25%
(323)
+68%
1 640
N/A
4 249
+159%
7 383
+74%
9 598
+30%
9 560
0%
8 448
-12%
6 207
-27%
3 659
-41%
2 379
-35%
973
-59%
(524)
N/A
(974)
-86%
(2 127)
-118%
(3 061)
-44%
(3 230)
-6%
(3 673)
-14%
Pre-Tax Income
Interest Income Expense
(83)
(63)
(51)
(37)
(50)
(27)
(24)
(22)
(84)
(44)
(62)
(84)
(56)
(97)
(96)
(99)
(113)
(118)
(139)
(137)
(202)
(131)
(162)
(150)
(211)
(174)
(91)
(83)
54
(21)
(65)
(69)
(70)
(53)
(34)
(54)
(8)
(203)
(200)
(164)
(152)
(92)
(86)
(162)
(151)
(285)
(236)
(90)
152
542
676
723
721
597
465
428
210
101
57
(55)
Non-Reccuring Items
(5)
0
0
0
356
0
0
0
(61)
0
0
0
(9)
0
0
297
94
0
0
9
(3 243)
0
0
0
(239)
0
0
0
(70)
0
0
0
13
0
(1)
0
181
(40)
(544)
(356)
(383)
(397)
19
(128)
(322)
(293)
(392)
(426)
(252)
(297)
(117)
(164)
(223)
(262)
(6 531)
(6 515)
(6 438)
(7 048)
(764)
(798)
Total Other Income
0
0
0
0
(2)
0
0
0
1
0
0
0
(4)
0
0
0
20
0
0
0
23
0
0
0
(2)
0
0
0
3
0
0
0
(0)
0
0
0
6
0
0
0
(1)
0
0
0
0
0
0
0
(1)
0
(0)
(1)
(1)
(2)
(2)
(2)
(1)
(2)
(4)
(4)
Pre-Tax Income
1 866
N/A
2 455
+32%
1 998
-19%
2 004
+0%
2 699
+35%
2 548
-6%
2 895
+14%
2 471
-15%
1 277
-48%
838
-34%
478
-43%
52
-89%
110
+110%
(190)
N/A
(535)
-182%
(435)
+19%
(882)
-103%
(1 008)
-14%
(1 212)
-20%
(1 198)
+1%
(4 045)
-238%
(3 936)
+3%
(3 516)
+11%
(3 676)
-5%
20
N/A
1 214
+6 094%
2 018
+66%
2 632
+30%
3 124
+19%
3 001
-4%
2 707
-10%
2 695
0%
2 193
-19%
1 757
-20%
1 521
-13%
1 301
-14%
828
-36%
69
-92%
(1 038)
N/A
(1 397)
-35%
(1 868)
-34%
(1 831)
+2%
(1 078)
+41%
(612)
+43%
1 167
N/A
3 671
+215%
6 755
+84%
9 082
+34%
9 459
+4%
8 693
-8%
6 765
-22%
4 217
-38%
2 875
-32%
1 307
-55%
(6 592)
N/A
(7 063)
-7%
(8 357)
-18%
(10 010)
-20%
(3 941)
+61%
(4 530)
-15%
Net Income
Tax Provision
(365)
(483)
(526)
(529)
(594)
(565)
(524)
(445)
(289)
(202)
(100)
(17)
(28)
38
103
139
225
243
273
221
760
788
706
727
(15)
(287)
(436)
(550)
(580)
(563)
(506)
(501)
(432)
(344)
(299)
(278)
(178)
(38)
166
254
330
323
184
101
(214)
(689)
(1 267)
(1 706)
(1 809)
(1 682)
(1 324)
(2 138)
(1 878)
(1 586)
(527)
844
1 072
1 372
643
747
Income from Continuing Operations
1 502
1 972
1 472
1 476
2 106
1 983
2 371
2 026
988
636
378
36
82
(152)
(432)
(296)
(657)
(765)
(939)
(977)
(3 285)
(3 148)
(2 810)
(2 949)
4
927
1 582
2 082
2 543
2 438
2 201
2 194
1 761
1 413
1 222
1 023
650
31
(872)
(1 143)
(1 537)
(1 508)
(894)
(512)
953
2 982
5 489
7 376
7 650
7 010
5 442
2 079
997
(279)
(7 118)
(6 219)
(7 285)
(8 638)
(3 298)
(3 783)
Income to Minority Interest
(48)
(56)
(35)
(24)
(19)
(10)
(9)
0
(3)
(4)
(4)
(4)
(5)
(3)
(1)
(4)
(2)
(2)
(1)
(0)
20
21
20
19
2
4
5
4
(4)
(10)
(14)
(21)
(24)
(27)
(27)
(22)
(21)
(17)
(13)
(10)
(9)
(14)
(31)
(45)
(49)
(47)
(37)
(40)
(32)
(25)
(23)
(5)
(3)
(6)
54
48
42
43
(23)
(19)
Net Income (Common)
1 454
N/A
1 916
+32%
1 437
-25%
1 452
+1%
2 087
+44%
1 973
-5%
2 363
+20%
2 026
-14%
985
-51%
632
-36%
374
-41%
32
-92%
77
+145%
(155)
N/A
(433)
-180%
(299)
+31%
(659)
-120%
(767)
-16%
(940)
-23%
(978)
-4%
(3 266)
-234%
(3 127)
+4%
(2 790)
+11%
(2 930)
-5%
7
N/A
931
+13 796%
1 587
+70%
2 086
+31%
2 539
+22%
2 428
-4%
2 186
-10%
2 173
-1%
1 737
-20%
1 386
-20%
1 195
-14%
1 001
-16%
629
-37%
14
-98%
(885)
N/A
(1 154)
-30%
(1 546)
-34%
(1 522)
+2%
(925)
+39%
(557)
+40%
904
N/A
2 935
+225%
5 452
+86%
7 336
+35%
7 618
+4%
6 986
-8%
5 418
-22%
2 074
-62%
994
-52%
(285)
N/A
(7 064)
-2 375%
(6 171)
+13%
(7 242)
-17%
(8 595)
-19%
(3 321)
+61%
(3 802)
-14%
EPS (Diluted)
13.36
N/A
17.6
+32%
13.21
-25%
12.51
-5%
18.43
+47%
16.55
-10%
20.03
+21%
17.25
-14%
8.35
-52%
5.37
-36%
3.18
-41%
0.27
-92%
0.66
+144%
-1.32
N/A
-3.68
-179%
-2.54
+31%
-5.61
-121%
-6.53
-16%
-8.01
-23%
-8.33
-4%
-27.81
-234%
-26.63
+4%
-23.76
+11%
-24.95
-5%
0.06
N/A
7.93
+13 117%
13.51
+70%
17.76
+31%
21.62
+22%
20.68
-4%
18.62
-10%
18.51
-1%
14.8
-20%
11.81
-20%
10.18
-14%
8.53
-16%
5.36
-37%
0.12
-98%
-7.53
N/A
-9.83
-31%
-13.17
-34%
-12.98
+1%
-7.88
+39%
-4.74
+40%
7.7
N/A
25
+225%
46.44
+86%
62.48
+35%
64.88
+4%
59.5
-8%
46.15
-22%
17.66
-62%
8.47
-52%
-2.43
N/A
-60.17
-2 376%
-52.64
+13%
-61.68
-17%
-73.21
-19%
-28.29
+61%
-32.38
-14%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett