Kruk SA
WSE:KRU
Income Statement
Earnings Waterfall
Kruk SA
Revenue
|
2.7B
PLN
|
Operating Expenses
|
-853.4m
PLN
|
Operating Income
|
1.9B
PLN
|
Other Expenses
|
-784m
PLN
|
Net Income
|
1.1B
PLN
|
Income Statement
Kruk SA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
434
N/A
|
474
+9%
|
474
0%
|
490
+3%
|
503
+3%
|
513
+2%
|
572
+11%
|
614
+7%
|
642
+5%
|
669
+4%
|
707
+6%
|
788
+11%
|
896
+14%
|
1 000
+12%
|
1 059
+6%
|
1 060
+0%
|
1 082
+2%
|
1 118
+3%
|
1 148
+3%
|
1 168
+2%
|
1 190
+2%
|
1 186
0%
|
1 225
+3%
|
1 273
+4%
|
1 166
-8%
|
1 312
+13%
|
1 319
+0%
|
1 147
-13%
|
1 530
+33%
|
1 579
+3%
|
1 689
+7%
|
1 742
+3%
|
1 904
+9%
|
1 948
+2%
|
2 012
+3%
|
2 144
+7%
|
2 199
+3%
|
2 326
+6%
|
2 440
+5%
|
2 576
+6%
|
2 725
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
(10)
|
0
|
0
|
(3)
|
(10)
|
(8)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(14)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(12)
|
0
|
(10)
|
(8)
|
(8)
|
0
|
(10)
|
(12)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
224
N/A
|
0
N/A
|
0
N/A
|
479
N/A
|
0
N/A
|
0
N/A
|
160
N/A
|
604
+277%
|
480
-21%
|
658
+37%
|
697
+6%
|
777
+11%
|
885
+14%
|
987
+12%
|
1 046
+6%
|
1 046
+0%
|
1 067
+2%
|
1 104
+3%
|
1 134
+3%
|
1 156
+2%
|
1 179
+2%
|
1 174
0%
|
1 213
+3%
|
1 261
+4%
|
1 154
-8%
|
1 300
+13%
|
1 307
+1%
|
0
N/A
|
1 519
N/A
|
1 571
+3%
|
1 680
+7%
|
0
N/A
|
1 894
N/A
|
1 937
+2%
|
1 998
+3%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(263)
|
(269)
|
(273)
|
(271)
|
(285)
|
(308)
|
(336)
|
(353)
|
(373)
|
(401)
|
(415)
|
(428)
|
(475)
|
(509)
|
(551)
|
(626)
|
(657)
|
(676)
|
(687)
|
(679)
|
(693)
|
(730)
|
(766)
|
(820)
|
(848)
|
(1 055)
|
(1 039)
|
(825)
|
(1 017)
|
(810)
|
(848)
|
(883)
|
(910)
|
(963)
|
(1 008)
|
(1 095)
|
(1 142)
|
(1 184)
|
(1 217)
|
(904)
|
(853)
|
|
Selling, General & Administrative |
(177)
|
(177)
|
(177)
|
(221)
|
(191)
|
(217)
|
(241)
|
(274)
|
(290)
|
(320)
|
(342)
|
(314)
|
(381)
|
(431)
|
(488)
|
(440)
|
(605)
|
(585)
|
(560)
|
(504)
|
(523)
|
(546)
|
(571)
|
(571)
|
(615)
|
(767)
|
(750)
|
(523)
|
(703)
|
(540)
|
(561)
|
(598)
|
(628)
|
(666)
|
(697)
|
(732)
|
(754)
|
(772)
|
(788)
|
(812)
|
(840)
|
|
Depreciation & Amortization |
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(14)
|
(14)
|
(16)
|
(16)
|
(19)
|
(20)
|
(21)
|
(21)
|
(20)
|
(25)
|
(31)
|
(37)
|
(44)
|
(46)
|
(58)
|
(58)
|
(47)
|
(58)
|
(49)
|
(49)
|
(48)
|
(49)
|
(46)
|
(48)
|
(51)
|
(54)
|
(56)
|
(57)
|
(58)
|
(60)
|
|
Other Operating Expenses |
(77)
|
(82)
|
(85)
|
(39)
|
(82)
|
(78)
|
(82)
|
(69)
|
(73)
|
(71)
|
(62)
|
(101)
|
(79)
|
(63)
|
(47)
|
(167)
|
(33)
|
(71)
|
(106)
|
(155)
|
(145)
|
(153)
|
(158)
|
(205)
|
(187)
|
(230)
|
(232)
|
(256)
|
(256)
|
(221)
|
(239)
|
(237)
|
(234)
|
(251)
|
(263)
|
(312)
|
(334)
|
(355)
|
(372)
|
(33)
|
46
|
|
Operating Income |
170
N/A
|
206
+21%
|
201
-2%
|
208
+4%
|
218
+5%
|
206
-5%
|
234
+14%
|
251
+8%
|
261
+4%
|
257
-2%
|
282
+10%
|
349
+24%
|
410
+18%
|
478
+17%
|
495
+4%
|
420
-15%
|
410
-2%
|
428
+4%
|
447
+4%
|
477
+7%
|
486
+2%
|
444
-8%
|
447
+1%
|
441
-1%
|
306
-30%
|
245
-20%
|
268
+9%
|
322
+20%
|
503
+56%
|
761
+51%
|
832
+9%
|
859
+3%
|
984
+14%
|
974
-1%
|
990
+2%
|
1 049
+6%
|
1 057
+1%
|
1 142
+8%
|
1 223
+7%
|
1 672
+37%
|
1 872
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(53)
|
(54)
|
(53)
|
(55)
|
(49)
|
(46)
|
(46)
|
(42)
|
(40)
|
(41)
|
(47)
|
(63)
|
(66)
|
(80)
|
(93)
|
(86)
|
(102)
|
(115)
|
(113)
|
(126)
|
(127)
|
(116)
|
(134)
|
(126)
|
(141)
|
(187)
|
(169)
|
(128)
|
(158)
|
(84)
|
(86)
|
(86)
|
(96)
|
(138)
|
(156)
|
(179)
|
(215)
|
(256)
|
(302)
|
(290)
|
(301)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
8
|
11
|
11
|
11
|
3
|
0
|
0
|
0
|
0
|
0
|
(6)
|
10
|
10
|
10
|
(345)
|
(456)
|
|
Total Other Income |
0
|
(5)
|
(5)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
33
|
54
|
0
|
(20)
|
|
Pre-Tax Income |
117
N/A
|
147
+26%
|
144
-3%
|
153
+7%
|
164
+7%
|
159
-3%
|
188
+18%
|
210
+11%
|
220
+5%
|
216
-2%
|
235
+9%
|
286
+22%
|
343
+20%
|
397
+16%
|
402
+1%
|
335
-17%
|
308
-8%
|
313
+2%
|
334
+7%
|
353
+6%
|
357
+1%
|
328
-8%
|
313
-5%
|
314
+0%
|
166
-47%
|
67
-60%
|
110
+65%
|
204
+85%
|
356
+74%
|
679
+91%
|
746
+10%
|
774
+4%
|
888
+15%
|
836
-6%
|
834
0%
|
864
+4%
|
867
+0%
|
929
+7%
|
986
+6%
|
1 037
+5%
|
1 094
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
1
|
(0)
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(6)
|
(5)
|
(8)
|
(5)
|
(38)
|
(40)
|
(43)
|
(48)
|
(40)
|
(37)
|
(46)
|
(51)
|
(22)
|
(20)
|
(20)
|
(17)
|
(37)
|
(49)
|
(38)
|
(106)
|
(123)
|
(148)
|
(184)
|
(134)
|
(79)
|
(76)
|
(48)
|
(28)
|
(59)
|
(71)
|
(85)
|
(101)
|
(53)
|
(7)
|
|
Income from Continuing Operations |
118
|
147
|
144
|
152
|
162
|
159
|
186
|
204
|
215
|
208
|
230
|
249
|
303
|
354
|
354
|
295
|
270
|
268
|
283
|
330
|
338
|
308
|
296
|
277
|
117
|
29
|
5
|
81
|
208
|
496
|
612
|
695
|
812
|
788
|
807
|
805
|
796
|
845
|
885
|
984
|
1 088
|
|
Income to Minority Interest |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
Net Income (Common) |
118
N/A
|
147
+25%
|
144
-2%
|
152
+6%
|
162
+7%
|
159
-2%
|
186
+17%
|
204
+10%
|
215
+5%
|
208
-3%
|
230
+10%
|
249
+8%
|
303
+22%
|
354
+17%
|
354
0%
|
295
-17%
|
270
-8%
|
268
-1%
|
283
+6%
|
330
+17%
|
337
+2%
|
308
-9%
|
295
-4%
|
276
-6%
|
116
-58%
|
28
-76%
|
4
-85%
|
81
+1 842%
|
209
+157%
|
496
+138%
|
612
+23%
|
695
+13%
|
811
+17%
|
788
-3%
|
806
+2%
|
805
0%
|
795
-1%
|
844
+6%
|
885
+5%
|
984
+11%
|
1 088
+11%
|
|
EPS (Diluted) |
6.77
N/A
|
8.46
+25%
|
8.3
-2%
|
8.72
+5%
|
9.12
+5%
|
8.9
-2%
|
10.41
+17%
|
11.48
+10%
|
11.85
+3%
|
11.42
-4%
|
12.41
+9%
|
13.55
+9%
|
15.79
+17%
|
18.44
+17%
|
18.44
N/A
|
15.31
-17%
|
14.07
-8%
|
13.86
-1%
|
14.68
+6%
|
17.09
+16%
|
17.51
+2%
|
15.95
-9%
|
15.29
-4%
|
14.3
-6%
|
6.13
-57%
|
1.48
-76%
|
0.21
-86%
|
4.22
+1 910%
|
10.71
+154%
|
25.41
+137%
|
31.76
+25%
|
35.8
+13%
|
41.25
+15%
|
39.92
-3%
|
41.11
+3%
|
40.71
-1%
|
39.51
-3%
|
42.69
+8%
|
43.2
+1%
|
48.37
+12%
|
53.22
+10%
|