Watchlist Manager

Watchlist

Price: 20 640 PLN 0.68% Market Closed

Market Cap: zł38.4B

Income Statement

Operating Income

Currency: PLN

		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	Jan-2020	Apr-2020	Jul-2020	Oct-2020	Jan-2021	Apr-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Jan-2023	Apr-2023	Jul-2023	Oct-2023	Jan-2024	Apr-2024	Jul-2024	Oct-2024	Jan-2025	Apr-2025	Jul-2025	Oct-2025
Revenue
Interest Expense		5	5	7	6	6	0	0	0	7	0	0	0	6	0	0	0	18	0	0	0	0	0	0	0	27	0	0	0	24	0	0	0	17	0	0	0	12	0	0	0	16	0	0	0	19	0	0	0	23	0	0	0	12	0	0	0	14	28	58	0	138	70	82	121	157	143	127	114	176	134	148	178	216	240	253	245	207	199	194	199	150	0	0	0
Revenue		547 N/A	587 +7%	628 +7%	655 +4%	686 +5%	694 +1%	706 +2%	741 +5%	815 +10%	929 +14%	1 054 +13%	1 175 +11%	1 274 +8%	1 348 +6%	1 409 +5%	1 483 +5%	1 623 +9%	1 746 +8%	1 879 +8%	1 986 +6%	2 003 +1%	1 965 -2%	1 955 0%	1 994 +2%	1 997 +0%	2 073 +4%	2 172 +5%	2 251 +4%	2 493 +11%	2 650 +6%	2 830 +7%	3 051 +8%	3 224 +6%	3 317 +3%	3 548 +7%	3 811 +7%	4 116 +8%	4 311 +5%	4 505 +5%	4 631 +3%	4 769 +3%	4 827 +1%	4 933 +2%	4 960 +1%	5 130 +3%	5 303 +3%	5 514 +4%	5 741 +4%	6 019 +5%	6 207 +3%	6 410 +3%	6 734 +5%	7 029 +4%	7 248 +3%	7 592 +5%	7 823 +3%	8 047 +3%	8 294 +3%	8 458 +2%	8 763 +4%	9 899 +13%	9 250 -7%	9 165 -1%	9 263 +1%	7 848 -15%	8 485 +8%	9 346 +10%	10 034 +7%	14 030 +40%	13 281 -5%	14 632 +10%	15 864 +8%	15 927 +0%	16 532 +4%	16 767 +1%	16 750 0%	17 406 +4%	18 073 +4%	18 502 +2%	19 364 +5%	20 194 +4%	20 842 +3%	21 391 +3%	22 320 +4%
Gross Profit
Cost of Revenue		(251)	(272)	(282)	(292)	(312)	(320)	(332)	(351)	(366)	(419)	(455)	(499)	(521)	(545)	(563)	(598)	(658)	(749)	(851)	(953)	(945)	(903)	(883)	(876)	(896)	(946)	(962)	(964)	(1 069)	(1 133)	(1 223)	(1 327)	(1 397)	(1 413)	(1 497)	(1 591)	(1 707)	(1 783)	(1 837)	(1 901)	(1 977)	(2 028)	(2 187)	(2 251)	(2 388)	(2 562)	(2 696)	(2 886)	(3 085)	(3 194)	(3 176)	(3 312)	(3 302)	(3 428)	(3 519)	(3 595)	(3 645)	(3 813)	(3 889)	(4 072)	(4 754)	(4 330)	(4 544)	(4 422)	(3 764)	(3 978)	(4 313)	(4 558)	(5 922)	(5 797)	(6 431)	(7 256)	(7 913)	(8 142)	(8 439)	(8 232)	(8 440)	(8 670)	(8 664)	(9 095)	(9 475)	(9 691)	(9 869)	(10 118)
Gross Profit		295 N/A	315 +7%	346 +10%	363 +5%	374 +3%	374 0%	373 0%	390 +4%	449 +15%	510 +14%	599 +17%	675 +13%	753 +12%	803 +7%	845 +5%	884 +5%	965 +9%	998 +3%	1 028 +3%	1 033 +0%	1 058 +2%	1 062 +0%	1 072 +1%	1 118 +4%	1 101 -2%	1 128 +2%	1 210 +7%	1 287 +6%	1 424 +11%	1 517 +7%	1 606 +6%	1 724 +7%	1 827 +6%	1 903 +4%	2 050 +8%	2 221 +8%	2 409 +8%	2 528 +5%	2 667 +6%	2 731 +2%	2 793 +2%	2 798 +0%	2 746 -2%	2 709 -1%	2 743 +1%	2 741 0%	2 818 +3%	2 855 +1%	2 934 +3%	3 013 +3%	3 234 +7%	3 422 +6%	3 727 +9%	3 819 +2%	4 073 +7%	4 228 +4%	4 401 +4%	4 481 +2%	4 570 +2%	4 691 +3%	5 146 +10%	4 921 -4%	4 621 -6%	4 841 +5%	4 084 -16%	4 507 +10%	5 032 +12%	5 476 +9%	8 107 +48%	7 484 -8%	8 201 +10%	8 608 +5%	8 013 -7%	8 389 +5%	8 328 -1%	8 519 +2%	8 967 +5%	9 403 +5%	9 838 +5%	10 269 +4%	10 719 +4%	11 151 +4%	11 522 +3%	12 202 +6%
Operating Income
Operating Expenses		(237)	(255)	(273)	(289)	(313)	(335)	(353)	(371)	(394)	(431)	(472)	(517)	(573)	(617)	(664)	(691)	(736)	(811)	(848)	(883)	(869)	(869)	(879)	(910)	(901)	(925)	(960)	(996)	(1 081)	(1 142)	(1 206)	(1 287)	(1 377)	(1 465)	(1 565)	(1 681)	(1 797)	(1 890)	(2 012)	(2 108)	(2 186)	(2 214)	(2 203)	(2 194)	(2 230)	(2 326)	(2 453)	(2 592)	(2 635)	(2 831)	(2 931)	(3 021)	(3 086)	(3 250)	(3 399)	(3 528)	(3 523)	(3 707)	(3 757)	(3 865)	(4 221)	(4 277)	(4 258)	(4 318)	(3 826)	(4 028)	(4 375)	(4 414)	(6 110)	(5 888)	(7 019)	(7 162)	(6 752)	(6 943)	(6 672)	(6 477)	(6 651)	(6 917)	(7 323)	(7 819)	(8 330)	(8 685)	(9 013)	(9 286)
Selling, General & Administrative		(239)	(257)	(274)	(290)	(314)	(332)	(350)	(367)	(392)	(425)	(464)	(508)	(568)	(606)	(653)	(681)	(731)	(792)	(830)	(865)	(863)	(857)	(866)	(897)	(897)	(921)	(953)	(983)	(1 070)	(1 133)	(1 198)	(1 284)	(1 361)	(1 447)	(1 543)	(1 651)	(1 759)	(1 854)	(1 968)	(2 068)	(2 148)	(2 180)	(2 171)	(2 159)	(2 192)	(2 275)	(2 403)	(2 518)	(2 609)	(2 733)	(2 825)	(2 938)	(3 100)	(3 201)	(3 349)	(3 473)	(3 532)	(3 586)	(3 638)	(3 743)	(4 213)	(4 153)	(4 176)	(4 215)	(3 848)	(4 074)	(4 277)	(4 448)	(5 961)	(5 731)	(6 369)	(6 958)	(6 730)	(6 827)	(6 600)	(6 397)	(6 593)	(6 835)	(7 254)	(7 757)	(8 233)	(8 603)	(8 864)	(9 150)
Other Operating Expenses		2	2	1	1	0	(1)	(2)	(3)	(2)	(6)	(8)	(9)	(6)	(12)	(11)	(10)	(6)	(19)	(19)	(18)	(7)	(12)	(13)	(13)	(4)	(4)	(7)	(14)	(10)	(9)	(8)	(4)	(17)	(19)	(22)	(30)	(38)	(36)	(44)	(41)	(38)	(34)	(32)	(35)	(38)	(52)	(50)	(74)	(26)	(99)	(107)	(83)	14	(49)	(50)	(55)	9	(122)	(119)	(123)	(8)	(124)	(82)	(103)	22	46	(98)	35	(149)	(157)	(650)	(205)	(22)	(115)	(73)	(80)	(58)	(82)	(69)	(63)	(97)	(82)	(149)	(136)
Operating Income		58 N/A	60 +4%	73 +21%	74 +2%	61 -18%	38 -37%	21 -46%	19 -9%	55 +192%	79 +44%	127 +60%	159 +25%	180 +13%	186 +3%	181 -2%	194 +7%	229 +18%	187 -18%	180 -4%	150 -17%	189 +26%	193 +2%	193 N/A	208 +8%	200 -4%	202 +1%	250 +24%	291 +16%	343 +18%	374 +9%	401 +7%	437 +9%	450 +3%	438 -3%	485 +11%	539 +11%	612 +14%	638 +4%	655 +3%	622 -5%	606 -3%	585 -4%	543 -7%	516 -5%	513 0%	415 -19%	365 -12%	263 -28%	299 +14%	181 -39%	303 +67%	401 +32%	641 +60%	570 -11%	674 +18%	700 +4%	878 +25%	774 -12%	813 +5%	826 +2%	925 +12%	643 -30%	363 -44%	523 +44%	258 -51%	479 +85%	657 +37%	1 062 +62%	1 997 +88%	1 595 -20%	1 182 -26%	1 446 +22%	1 261 -13%	1 447 +15%	1 655 +14%	2 041 +23%	2 315 +13%	2 486 +7%	2 515 +1%	2 449 -3%	2 389 -2%	2 466 +3%	2 509 +2%	2 916 +16%
Pre-Tax Income
Interest Income Expense		(4)	(5)	(6)	(6)	(6)	0	0	0	(0)	0	0	0	(4)	0	0	0	0	0	0	0	(26)	0	0	0	0	0	0	0	(10)	0	0	0	(28)	(8)	(25)	(59)	(7)	(153)	(110)	(115)	(146)	(142)	(167)	(142)	(86)	(61)	(59)	(53)	(29)	(30)	(31)	(12)	(12)	2	(15)	(45)	(29)	(63)	(53)	(131)	(134)	(155)	(191)	(209)	(330)	(221)	(197)	(105)	(269)	(222)	(0)	(31)	(170)	(151)	(400)	(435)	(284)	(243)	(274)	(211)	(167)	(162)	(224)	(330)
Non-Reccuring Items		(5)	(5)	(5)	(5)	(2)	0	0	0	(3)	0	0	0	(5)	0	0	0	(14)	0	0	0	(7)	0	0	0	0	0	0	0	(0)	0	0	0	5	0	0	0	3	0	0	0	3	0	0	0	(11)	0	0	0	(73)	0	0	0	(62)	0	0	0	(121)	0	2	0	(119)	2	(38)	(38)	(105)	(128)	0	(86)	(518)	(470)	0	(373)	(77)	127	130	35	(32)	(22)	(48)	(53)	26	2	37	(713)
Total Other Income		5	4	1	(1)	(1)	(4)	1	0	(1)	(3)	(8)	(5)	(5)	(12)	(13)	(14)	(2)	0	1	(17)	(16)	(50)	(35)	(34)	(18)	(1)	(19)	(4)	(2)	(23)	(34)	(33)	(3)	(20)	(2)	0	(85)	0	(0)	(0)	(3)	(0)	21	21	(2)	21	0	0	(3)	0	0	0	(3)	0	0	0	(4)	(1)	(6)	(6)	(7)	(127)	(47)	7	61	81	7	(45)	22	(3)	(5)	(7)	73	11	17	20	48	63	74	88	3	2	(50)	(70)
Pre-Tax Income		53 N/A	54 +2%	64 +17%	63 -1%	52 -17%	34 -35%	21 -37%	17 -19%	51 +192%	77 +51%	118 +55%	154 +30%	166 +8%	174 +5%	168 -3%	179 +7%	213 +19%	187 -12%	181 -3%	134 -26%	139 +4%	142 +2%	157 +11%	174 +10%	182 +5%	202 +11%	231 +15%	287 +24%	331 +15%	352 +6%	367 +4%	404 +10%	424 +5%	410 -3%	459 +12%	480 +5%	524 +9%	486 -7%	545 +12%	507 -7%	460 -9%	443 -4%	397 -10%	395 -1%	414 +5%	375 -9%	306 -18%	210 -31%	194 -8%	152 -22%	272 +79%	389 +43%	564 +45%	572 +1%	659 +15%	655 -1%	724 +10%	710 -2%	756 +6%	689 -9%	665 -3%	363 -45%	87 -76%	284 +226%	(117) N/A	211 N/A	467 +121%	826 +77%	1 232 +49%	900 -27%	1 177 +31%	1 035 -12%	1 088 +5%	1 433 +32%	1 401 -2%	1 661 +19%	2 047 +23%	2 284 +12%	2 268 -1%	2 274 +0%	2 251 -1%	2 308 +3%	2 272 -2%	1 803 -21%
Net Income
Tax Provision		(11)	(11)	(14)	(13)	(12)	(10)	(6)	(5)	(10)	(12)	(21)	(27)	(31)	(33)	(31)	(34)	(46)	(45)	(44)	(37)	(35)	(35)	(42)	(42)	(43)	(44)	(48)	(59)	(62)	(63)	(64)	(67)	(70)	(71)	(76)	(82)	(91)	(86)	(98)	(89)	22	16	30	30	(63)	(52)	(29)	(20)	(19)	(28)	(65)	(91)	(123)	(119)	(173)	(163)	(219)	(215)	(261)	(266)	(244)	(189)	(150)	(120)	(74)	(119)	(115)	(235)	(278)	(242)	(211)	(160)	(219)	(205)	(269)	(350)	(435)	(507)	(489)	(492)	(504)	(506)	(446)	(570)
Income from Continuing Operations		43	43	50	50	40	24	16	12	41	64	98	127	135	142	137	146	168	142	137	97	105	108	116	132	139	157	184	228	269	289	303	336	354	340	382	398	433	399	447	418	482	459	427	425	351	323	276	190	175	123	207	298	441	453	486	492	505	495	495	423	421	174	(62)	165	(190)	92	352	591	954	658	966	875	869	1 229	1 133	1 311	1 612	1 777	1 779	1 781	1 747	1 802	1 826	1 233
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	0	0	0	0	0	(0)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(2)	0	(2)	(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	2	(1)	(3)	(2)	(5)	(4)	0	1	0	3	2	(2)
Net Income (Common)		43 N/A	43 +1%	50 +16%	50 -1%	40 -19%	24 -40%	16 -36%	12 -23%	41 +242%	64 +57%	98 +52%	127 +30%	135 +6%	142 +5%	137 -3%	146 +6%	168 +15%	142 -15%	137 -3%	97 -29%	105 +8%	108 +3%	116 +7%	132 +14%	139 +6%	158 +14%	184 +17%	229 +24%	269 +17%	288 +7%	302 +5%	335 +11%	352 +5%	338 -4%	380 +13%	397 +4%	431 +9%	397 -8%	445 +12%	416 -6%	480 +15%	457 -5%	426 -7%	424 0%	351 -17%	323 -8%	276 -14%	190 -31%	175 -8%	123 -29%	207 +68%	298 +44%	441 +48%	453 +3%	486 +7%	492 +1%	505 +3%	495 -2%	495 0%	423 -15%	421 0%	174 -59%	(62) N/A	165 N/A	(190) N/A	193 N/A	683 +253%	1 064 +56%	954 -10%	1 200 +26%	987 -18%	755 -24%	487 -36%	937 +92%	1 129 +21%	1 309 +16%	1 607 +23%	1 774 +10%	1 779 +0%	1 782 +0%	1 747 -2%	1 805 +3%	1 828 +1%	1 231 -33%
EPS (Diluted)		25.11 N/A	25.37 +1%	29.47 +16%	29.17 -1%	23.58 -19%	14.23 -40%	9.17 -36%	7.05 -23%	24.11 +242%	37.82 +57%	57.58 +52%	74.58 +30%	79.23 +6%	83.23 +5%	80.76 -3%	85.64 +6%	98.52 +15%	83.29 -15%	80.52 -3%	56.82 -29%	61.52 +8%	63.29 +3%	67.94 +7%	77.47 +14%	81.82 +6%	92.94 +14%	108.41 +17%	134.52 +24%	158.05 +17%	160.11 +1%	167.5 +5%	185.88 +11%	195.77 +5%	187.77 -4%	211.33 +13%	220.38 +4%	239.44 +9%	220.55 -8%	247.11 +12%	231.11 -6%	264.98 +15%	254 -4%	236.72 -7%	235.61 0%	192.24 -18%	179.44 -7%	153.44 -14%	105.55 -31%	95.77 -9%	68.5 -28%	114.88 +68%	165.77 +44%	241.34 +46%	251.72 +4%	269.94 +7%	273.55 +1%	275.4 +1%	270.18 -2%	269.64 0%	230.51 -15%	229.44 0%	94.65 -59%	-34.05 N/A	89.81 N/A	-103.44 N/A	105.22 N/A	371.29 +253%	578.21 +56%	518.25 -10%	652.82 +26%	536.76 -18%	410.57 -24%	262.55 -36%	505.16 +92%	608.89 +21%	705.44 +16%	866.27 +23%	956.02 +10%	958.65 +0%	960.29 +0%	941.46 -2%	972.94 +3%	984.97 +1%	663.29 -33%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 320,500+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

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