Income Statement

Revenue

-7%

+61%

10Y

Currency: PLN

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	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	17	0	0	0	12	0	0	0	6	0	0	0	5	0	0	0	3	0	0	0	12	0	0	0	18	0	0	0	24	0	0	0	16	0	0	0	11	0	0	0	12	0	0	0	12	0	0	0	9	0	0	0	6	0	0	0	5	0	0	0	8	0	0	0	10	0	0	0	15	0	0	1	18	1	1	1	15	1	1	1	12	1	1	1	58	2	2	2	57	0	0	0	63	0	0	0
Revenue	583 N/A	577 -1%	578 +0%	598 +3%	623 +4%	628 +1%	657 +4%	667 +2%	665 0%	719 +8%	765 +6%	776 +1%	782 +1%	748 -4%	713 -5%	718 +1%	752 +5%	813 +8%	909 +12%	1 000 +10%	1 086 +9%	1 146 +6%	1 195 +4%	1 243 +4%	1 261 +1%	1 269 +1%	1 253 -1%	1 223 -2%	1 182 -3%	1 135 -4%	1 108 -2%	1 099 -1%	1 117 +2%	1 120 +0%	1 128 +1%	1 173 +4%	1 225 +4%	1 300 +6%	1 381 +6%	1 448 +5%	1 500 +4%	1 529 +2%	1 552 +2%	1 587 +2%	1 581 0%	1 564 -1%	1 556 -1%	1 561 +0%	1 603 +3%	1 682 +5%	1 741 +3%	1 782 +2%	1 835 +3%	1 887 +3%	1 949 +3%	1 998 +3%	2 045 +2%	2 098 +3%	2 163 +3%	2 259 +4%	2 293 +2%	2 378 +4%	2 479 +4%	2 558 +3%	2 658 +4%	2 729 +3%	2 811 +3%	2 906 +3%	3 004 +3%	3 109 +3%	3 194 +3%	3 221 +1%	3 216 0%	3 266 +2%	3 323 +2%	3 404 +2%	3 549 +4%	3 711 +5%	3 972 +7%	4 292 +8%	4 616 +8%	5 125 +11%	5 624 +10%	5 894 +5%	5 952 +1%	5 827 -2%	5 518 -5%	5 323 -4%	5 219 -2%	5 080 -3%	5 037 -1%	5 075 +1%	5 144 +1%	5 258 +2%	5 400 +3%	5 491 +2%
Gross Profit
Cost of Revenue	(448)	(444)	(441)	(447)	(463)	(460)	(478)	(488)	(489)	(501)	(512)	(497)	(477)	(467)	(438)	(438)	(464)	(505)	(575)	(654)	(721)	(763)	(815)	(833)	(818)	(805)	(773)	(751)	(725)	(692)	(651)	(629)	(646)	(641)	(660)	(694)	(735)	(779)	(835)	(884)	(917)	(937)	(948)	(963)	(969)	(942)	(949)	(961)	(999)	(1 053)	(1 064)	(1 065)	(1 080)	(1 113)	(1 163)	(1 203)	(1 218)	(1 236)	(1 257)	(1 306)	(1 323)	(2 418)	(2 496)	(2 557)	(1 608)	(1 657)	(1 704)	(1 767)	(1 840)	(1 919)	(1 982)	(1 987)	(1 947)	(1 950)	(1 952)	(1 978)	(2 059)	(2 144)	(2 299)	(2 529)	(2 756)	(3 122)	(3 496)	(3 747)	(3 875)	(3 845)	(3 649)	(3 429)	(3 293)	(3 117)	(3 016)	(3 023)	(3 044)	(3 116)	(3 180)	(3 205)
Gross Profit	135 N/A	132 -2%	137 +4%	151 +10%	161 +7%	168 +5%	179 +6%	178 0%	176 -1%	217 +24%	252 +16%	279 +11%	305 +9%	282 -8%	275 -2%	280 +1%	288 +3%	308 +7%	335 +9%	346 +3%	365 +6%	383 +5%	380 -1%	411 +8%	444 +8%	465 +5%	481 +3%	472 -2%	456 -3%	443 -3%	457 +3%	470 +3%	472 +0%	479 +2%	468 -2%	480 +3%	490 +2%	521 +6%	546 +5%	564 +3%	583 +3%	592 +1%	604 +2%	624 +3%	613 -2%	622 +2%	607 -2%	600 -1%	604 +1%	629 +4%	677 +8%	717 +6%	755 +5%	774 +2%	786 +1%	795 +1%	827 +4%	862 +4%	906 +5%	953 +5%	970 +2%	(40) N/A	(17) +58%	1 N/A	1 051 +177 995%	1 072 +2%	1 106 +3%	1 139 +3%	1 163 +2%	1 190 +2%	1 212 +2%	1 234 +2%	1 269 +3%	1 316 +4%	1 371 +4%	1 426 +4%	1 490 +4%	1 567 +5%	1 673 +7%	1 763 +5%	1 861 +6%	2 003 +8%	2 128 +6%	2 148 +1%	2 076 -3%	1 983 -5%	1 869 -6%	1 894 +1%	1 925 +2%	1 963 +2%	2 021 +3%	2 052 +2%	2 100 +2%	2 142 +2%	2 220 +4%	2 286 +3%
Operating Income
Operating Expenses	(77)	(78)	(83)	(87)	(80)	(85)	(92)	(97)	(98)	(129)	(148)	(167)	(187)	(172)	(173)	(182)	(194)	(222)	(236)	(240)	(245)	(257)	(267)	(293)	(302)	(317)	(330)	(326)	(329)	(320)	(331)	(342)	(356)	(366)	(361)	(364)	(361)	(395)	(409)	(422)	(426)	(439)	(452)	(471)	(467)	(482)	(476)	(465)	(455)	(461)	(481)	(497)	(524)	(546)	(556)	(567)	(581)	(607)	(638)	(674)	(686)	326	306	296	(751)	(773)	(791)	(813)	(821)	(849)	(865)	(871)	(874)	(899)	(903)	(923)	(950)	(986)	(1 030)	(1 074)	(1 114)	(1 190)	(1 220)	(1 235)	(1 203)	(1 192)	(1 192)	(1 216)	(1 242)	(1 258)	(1 306)	(1 351)	(1 388)	(1 425)	(1 473)	(1 505)
Selling, General & Administrative	(64)	(65)	(66)	(66)	(69)	(71)	(73)	(73)	(79)	(85)	(89)	(94)	(90)	(87)	(89)	(90)	(93)	(98)	(105)	(110)	(117)	(125)	(134)	(148)	(149)	(159)	(164)	(166)	(177)	(173)	(172)	(174)	(175)	(178)	(181)	(184)	(193)	(196)	(201)	(205)	(212)	(208)	(206)	(211)	(229)	(225)	(232)	(232)	(243)	(237)	(243)	(249)	(268)	(267)	(273)	(278)	(301)	(295)	(306)	(326)	(361)	(364)	(380)	(388)	(411)	(402)	(414)	(427)	(455)	(455)	(465)	(473)	(488)	(484)	(490)	(495)	(526)	(525)	(546)	(566)	(589)	(610)	(620)	(630)	(645)	(626)	(636)	(653)	(690)	(708)	(739)	(769)	(755)	(785)	(811)	(831)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(8)	(17)	(26)	(35)	(35)	(35)	(36)	(37)	(39)	(41)	(43)	(44)	(46)	(48)	(50)	(52)	(55)	(58)	(60)	(62)	(63)	(63)	(64)	(64)	(65)	(66)	(67)	(67)	(67)	(67)	(67)	(70)	(73)	(78)	(81)	(82)	(82)	(81)	(81)	(81)	(81)	(81)	(82)	(85)	(87)	(88)	(91)	(92)	(96)	(99)	(103)	(112)	(116)	(120)	(123)	(120)	(121)	(123)	(124)	(126)	(129)	(131)	(134)	(138)	(141)	(143)	(145)	(147)	(147)	(149)	(151)	(154)	(155)	(158)	(161)	(166)	(171)	(175)	(179)	(181)	(185)	(191)	(200)	(211)	(221)	(230)	(237)
Other Operating Expenses	(13)	(14)	(17)	(20)	(10)	(14)	(20)	(24)	(19)	(35)	(42)	(48)	(63)	(50)	(49)	(56)	(65)	(84)	(90)	(88)	(84)	(87)	(86)	(94)	(100)	(103)	(108)	(100)	(91)	(84)	(95)	(105)	(116)	(123)	(113)	(112)	(100)	(132)	(141)	(149)	(143)	(157)	(168)	(180)	(155)	(175)	(163)	(152)	(131)	(143)	(157)	(166)	(171)	(193)	(194)	(197)	(188)	(216)	(233)	(245)	(213)	805	806	807	(220)	(250)	(254)	(261)	(241)	(265)	(269)	(264)	(249)	(274)	(270)	(283)	(277)	(314)	(335)	(358)	(371)	(425)	(442)	(444)	(391)	(394)	(380)	(385)	(372)	(365)	(376)	(382)	(422)	(420)	(432)	(437)
Operating Income	58 N/A	54 -7%	54 +1%	64 +18%	81 +27%	83 +3%	87 +4%	81 -7%	78 -4%	88 +14%	104 +17%	111 +7%	118 +6%	110 -7%	102 -7%	98 -4%	94 -4%	86 -9%	99 +15%	106 +6%	120 +13%	125 +5%	112 -10%	118 +5%	141 +20%	147 +4%	151 +3%	147 -3%	127 -13%	123 -3%	126 +2%	128 +2%	116 -10%	113 -2%	108 -5%	116 +8%	129 +11%	126 -2%	137 +9%	143 +4%	157 +10%	153 -3%	152 0%	154 +1%	146 -5%	140 -4%	132 -6%	135 +2%	149 +10%	168 +13%	196 +17%	220 +13%	232 +5%	229 -1%	230 +0%	228 0%	246 +8%	255 +4%	269 +5%	279 +4%	284 +2%	285 +0%	289 +1%	296 +2%	299 +1%	299 0%	316 +6%	326 +3%	342 +5%	341 0%	346 +2%	363 +5%	394 +9%	417 +6%	468 +12%	504 +8%	540 +7%	581 +8%	643 +11%	689 +7%	746 +8%	813 +9%	908 +12%	913 +1%	874 -4%	791 -9%	677 -14%	678 +0%	683 +1%	705 +3%	715 +1%	702 -2%	712 +1%	717 +1%	746 +4%	781 +5%
Pre-Tax Income
Interest Income Expense	(14)	24	24	20	(6)	12	4	1	1	0	6	5	(1)	9	8	11	3	10	9	8	(9)	8	7	4	(17)	2	2	1	(23)	2	1	4	(14)	5	(2)	(5)	(4)	(11)	(8)	(18)	(20)	(16)	(18)	(8)	(4)	(12)	(9)	(10)	(10)	(15)	(15)	(18)	(22)	(28)	(20)	(19)	(12)	(6)	(12)	(12)	(10)	(7)	(7)	(7)	(1)	(5)	(12)	(14)	(13)	(17)	(10)	(4)	(18)	0	(0)	(0)	(18)	0	1	1	(10)	2	3	3	(62)	(1)	(1)	(2)	(62)	(12)	(28)	(43)	(60)	(77)	(83)	(87)
Non-Reccuring Items	(0)	0	(0)	(1)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	(10)	0	0	0	(0)	0	0	0	(1)	0	0	0	(3)	0	0	0	(11)	0	0	0	(6)	0	0	0	(4)	0	0	0	(4)	0	0	0	(7)	0	0	0	(3)	0	0	0	(4)	0	0	0	(2)	0	0	0	(5)	0	0	0	(9)	0	0	0	(13)	0	0	0	0	0	0	0	(9)	0	0	0	4	0	0	0	9	0	0	0
Total Other Income	6	(37)	(42)	(34)	(13)	(29)	(18)	(9)	(3)	(2)	(7)	(8)	(5)	(15)	(8)	(6)	6	(3)	(8)	(16)	(1)	(16)	(17)	(14)	(3)	(34)	(36)	(38)	(33)	(71)	(74)	(66)	(6)	(10)	0	0	(1)	0	0	0	(2)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(2)	0	0	0	(2)	0	0	0	(7)	(5)	(12)	(15)	(3)	(22)	(24)	(23)	(3)	(18)	(13)	(13)	(3)	(19)	(29)	(41)	(4)	(76)	(82)	(75)	(3)	(49)	(30)	(22)	(12)	0	0	0
Pre-Tax Income	50 N/A	41 -18%	37 -10%	48 +31%	61 +26%	65 +7%	72 +10%	74 +3%	76 +2%	88 +16%	103 +17%	108 +5%	111 +3%	104 -7%	102 -2%	103 +1%	103 +0%	93 -10%	101 +9%	98 -3%	100 +2%	118 +18%	103 -13%	108 +5%	122 +13%	115 -5%	117 +1%	110 -5%	71 -36%	54 -25%	53 -1%	66 +24%	92 +39%	108 +17%	105 -2%	111 +5%	112 +2%	115 +3%	129 +12%	125 -3%	129 +3%	137 +6%	134 -2%	145 +8%	137 -6%	128 -6%	123 -4%	124 +1%	134 +8%	153 +14%	181 +19%	202 +12%	202 0%	201 -1%	210 +4%	210 +0%	229 +9%	249 +9%	257 +3%	267 +4%	267 +0%	278 +4%	282 +1%	289 +3%	294 +2%	294 +0%	304 +3%	313 +3%	317 +1%	319 +1%	324 +2%	343 +6%	364 +6%	395 +9%	444 +12%	481 +8%	505 +5%	563 +11%	631 +12%	677 +7%	733 +8%	796 +9%	882 +11%	875 -1%	799 -9%	715 -11%	594 -17%	602 +1%	622 +3%	644 +3%	657 +2%	637 -3%	649 +2%	639 -1%	663 +4%	694 +5%
Net Income
Tax Provision	(9)	(4)	(3)	(4)	(11)	(12)	(13)	(12)	(10)	(12)	(15)	(18)	(15)	(14)	(13)	(12)	(14)	(12)	(14)	(14)	(12)	(17)	(16)	(18)	(24)	(22)	(23)	(22)	(10)	(7)	(7)	(10)	(21)	(25)	(24)	(24)	(23)	(22)	(24)	(23)	(15)	(17)	(14)	(15)	(20)	(18)	(1)	(3)	19	15	(4)	(7)	(33)	(27)	(31)	(28)	(20)	(20)	4	14	10	1	(28)	(45)	(57)	(59)	(62)	(64)	(48)	(46)	(47)	(49)	(68)	(74)	(77)	(85)	(75)	(79)	(106)	(113)	(138)	(163)	(165)	(154)	(119)	(74)	(48)	(46)	(82)	(89)	(88)	(100)	(88)	(108)	(128)	(131)
Income from Continuing Operations	41	36	33	44	50	53	59	61	66	76	88	90	96	90	89	91	89	81	87	84	88	100	87	90	98	94	94	88	61	47	46	56	71	83	82	86	90	94	105	102	114	119	120	130	117	110	121	121	153	167	177	195	169	173	178	182	210	229	261	282	278	278	254	245	237	235	242	248	268	273	277	294	296	321	366	396	431	484	525	564	595	633	718	721	680	641	546	556	540	554	570	536	561	532	535	563
Income to Minority Interest	(2)	(2)	(2)	(3)	(3)	(1)	0	2	(0)	(2)	(3)	(4)	(1)	(1)	(1)	(0)	(1)	(1)	(1)	(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	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)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(1)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	4	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	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	39 N/A	34 -12%	31 -9%	41 +33%	47 +15%	52 +10%	59 +14%	63 +7%	69 +9%	78 +12%	88 +14%	89 +1%	95 +6%	89 -7%	88 -1%	90 +2%	88 -3%	80 -9%	86 +8%	84 -3%	88 +5%	100 +14%	86 -14%	90 +4%	98 +9%	94 -4%	94 +0%	88 -6%	61 -31%	47 -24%	46 -1%	56 +21%	71 +26%	83 +17%	81 -2%	86 +6%	90 +4%	94 +4%	105 +12%	102 -3%	114 +12%	119 +4%	120 +1%	130 +8%	117 -10%	110 -6%	121 +10%	121 0%	153 +27%	167 +9%	177 +6%	195 +10%	169 -13%	173 +3%	178 +3%	182 +2%	210 +16%	229 +9%	261 +14%	282 +8%	278 -1%	278 +0%	254 -9%	245 -4%	237 -3%	235 -1%	242 +3%	248 +2%	268 +8%	273 +2%	277 +2%	293 +6%	295 +1%	321 +9%	366 +14%	396 +8%	430 +9%	484 +13%	525 +8%	563 +7%	595 +6%	632 +6%	716 +13%	720 +0%	678 -6%	639 -6%	544 -15%	555 +2%	539 -3%	554 +3%	569 +3%	535 -6%	560 +5%	531 -5%	532 +0%	561 +5%
EPS (Diluted)	3.68 N/A	3.26 -11%	2.95 -10%	3.91 +33%	4.49 +15%	4.92 +10%	5.61 +14%	7.01 +25%	7.59 +8%	8.41 +11%	9.4 +12%	9.7 +3%	10.31 +6%	9.62 -7%	9.54 -1%	9.78 +3%	9.54 -2%	8.66 -9%	9.36 +8%	9.08 -3%	9.52 +5%	10.86 +14%	9.37 -14%	9.7 +4%	10.62 +9%	10.14 -5%	10.18 +0%	9.57 -6%	6.63 -31%	5.07 -24%	5.04 -1%	6.1 +21%	7.65 +25%	8.97 +17%	8.82 -2%	9.34 +6%	9.71 +4%	10.12 +4%	11.38 +12%	11.04 -3%	12.38 +12%	12.93 +4%	13.03 +1%	14.11 +8%	12.64 -10%	11.93 -6%	13.08 +10%	13.04 0%	16.44 +26%	17.86 +9%	18.85 +6%	20.8 +10%	18 -13%	18.41 +2%	18.44 +0%	19 +3%	22.25 +17%	24.2 +9%	27.52 +14%	29.75 +8%	29.34 -1%	29.28 0%	26.7 -9%	25.71 -4%	24.8 -4%	24.66 -1%	25.42 +3%	25.98 +2%	28.09 +8%	28.51 +1%	28.59 +0%	30.58 +7%	30.85 +1%	33.45 +8%	38.17 +14%	41.08 +8%	44.72 +9%	50.21 +12%	54.39 +8%	58.36 +7%	61.51 +5%	65.5 +6%	74.22 +13%	74.57 +0%	70.29 -6%	66.25 -6%	56.4 -15%	57.49 +2%	55.86 -3%	57.13 +2%	58.62 +3%	55.02 -6%	57.54 +5%	54.18 -6%	54.26 +0%	56.5 +4%

Income Statement Balance Sheet Cash Flow Statement

Grupa Kety SA
WSE:KTY

Income Statement

Earnings Waterfall
Grupa Kety SA

Income Statement
Grupa Kety SA

See Also

Company

Help

Tools

Stocks

Grupa Kety SA WSE:KTY

Income Statement

Earnings Waterfall Grupa Kety SA

Income Statement Grupa Kety SA

See Also

Company

Help

Tools

Stocks

Grupa Kety SA
WSE:KTY

Earnings Waterfall
Grupa Kety SA

Income Statement
Grupa Kety SA