Playway SA
WSE:PLW
Income Statement
Earnings Waterfall
Playway SA
Revenue
|
274m
PLN
|
Cost of Revenue
|
-53.4m
PLN
|
Gross Profit
|
220.6m
PLN
|
Operating Expenses
|
-58.5m
PLN
|
Operating Income
|
162.1m
PLN
|
Other Expenses
|
-55.3m
PLN
|
Net Income
|
106.7m
PLN
|
Income Statement
Playway SA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||
Revenue |
12
N/A
|
12
+4%
|
13
+5%
|
16
+27%
|
19
+16%
|
30
+59%
|
39
+33%
|
42
+8%
|
63
+48%
|
69
+10%
|
72
+5%
|
81
+12%
|
85
+6%
|
85
N/A
|
116
+36%
|
117
+1%
|
151
+29%
|
163
+8%
|
164
+0%
|
174
+6%
|
161
-8%
|
194
+21%
|
235
+21%
|
249
+6%
|
265
+7%
|
276
+4%
|
257
-7%
|
264
+2%
|
268
+2%
|
251
-6%
|
274
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(7)
|
(8)
|
(6)
|
(10)
|
(13)
|
(11)
|
(12)
|
(10)
|
(10)
|
(16)
|
(20)
|
(23)
|
(22)
|
(19)
|
(21)
|
(22)
|
(28)
|
(46)
|
(49)
|
(47)
|
(51)
|
(41)
|
(42)
|
(46)
|
(43)
|
(53)
|
|
Gross Profit |
11
N/A
|
11
+6%
|
12
+4%
|
12
+6%
|
14
+12%
|
23
+63%
|
31
+38%
|
36
+15%
|
52
+45%
|
55
+6%
|
61
+11%
|
69
+13%
|
75
+9%
|
75
N/A
|
100
+34%
|
97
-4%
|
128
+32%
|
141
+10%
|
145
+2%
|
154
+6%
|
138
-10%
|
166
+20%
|
189
+14%
|
200
+6%
|
219
+9%
|
225
+3%
|
216
-4%
|
222
+3%
|
222
+0%
|
208
-6%
|
221
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
3
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(18)
|
(18)
|
(20)
|
(22)
|
(27)
|
(30)
|
(34)
|
(38)
|
(35)
|
(38)
|
(39)
|
(41)
|
(43)
|
(46)
|
(48)
|
(54)
|
(59)
|
|
Selling, General & Administrative |
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(17)
|
(19)
|
(21)
|
(35)
|
(28)
|
(32)
|
(37)
|
(40)
|
(42)
|
(44)
|
(45)
|
(56)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
13
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(9)
|
(12)
|
(15)
|
(16)
|
1
|
(9)
|
(6)
|
(4)
|
(2)
|
(2)
|
(2)
|
(8)
|
(1)
|
|
Operating Income |
7
N/A
|
7
-3%
|
6
-10%
|
6
+2%
|
7
+14%
|
14
+103%
|
21
+52%
|
25
+15%
|
56
+124%
|
44
-21%
|
50
+13%
|
57
+15%
|
62
+8%
|
62
N/A
|
82
+33%
|
79
-4%
|
108
+37%
|
119
+10%
|
118
-1%
|
124
+5%
|
104
-16%
|
129
+23%
|
154
+20%
|
163
+6%
|
180
+11%
|
184
+2%
|
173
-6%
|
176
+2%
|
175
-1%
|
154
-12%
|
162
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
2
|
1
|
3
|
5
|
2
|
2
|
3
|
3
|
6
|
9
|
14
|
18
|
14
|
16
|
11
|
8
|
12
|
11
|
7
|
(31)
|
(36)
|
(37)
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
14
|
15
|
2
|
2
|
2
|
24
|
14
|
120
|
120
|
137
|
137
|
32
|
31
|
(3)
|
(2)
|
(3)
|
(3)
|
(20)
|
0
|
(1)
|
(1)
|
(5)
|
|
Total Other Income |
(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
|
(13)
|
0
|
0
|
0
|
(25)
|
|
Pre-Tax Income |
7
N/A
|
7
-4%
|
6
-9%
|
6
+1%
|
7
+7%
|
14
+110%
|
21
+48%
|
38
+84%
|
57
+50%
|
59
+4%
|
67
+13%
|
63
-5%
|
66
+3%
|
66
N/A
|
109
+66%
|
97
-11%
|
234
+142%
|
249
+7%
|
269
+8%
|
279
+4%
|
150
-46%
|
176
+17%
|
162
-8%
|
169
+4%
|
189
+12%
|
192
+2%
|
148
-23%
|
145
-2%
|
137
-5%
|
116
-15%
|
133
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(7)
|
(8)
|
(10)
|
(12)
|
(11)
|
(12)
|
(12)
|
(12)
|
(9)
|
(29)
|
(29)
|
(39)
|
(42)
|
(19)
|
(22)
|
(12)
|
(10)
|
(15)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(7)
|
|
Income from Continuing Operations |
5
|
6
|
5
|
5
|
5
|
11
|
17
|
31
|
49
|
50
|
55
|
53
|
53
|
53
|
97
|
88
|
204
|
220
|
230
|
237
|
131
|
153
|
150
|
159
|
173
|
180
|
137
|
134
|
127
|
106
|
126
|
|
Income to Minority Interest |
0
|
0
|
0
|
1
|
1
|
1
|
(1)
|
(2)
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(16)
|
(17)
|
(30)
|
(32)
|
(29)
|
(30)
|
(22)
|
(24)
|
(28)
|
(36)
|
(25)
|
(24)
|
(21)
|
(14)
|
(20)
|
|
Net Income (Common) |
5
N/A
|
6
+4%
|
6
+0%
|
6
+7%
|
6
N/A
|
12
+98%
|
16
+32%
|
29
+82%
|
43
+50%
|
42
-2%
|
47
+11%
|
44
-7%
|
45
+2%
|
45
N/A
|
87
+94%
|
77
-11%
|
189
+145%
|
203
+8%
|
200
-2%
|
204
+2%
|
102
-50%
|
123
+21%
|
128
+4%
|
134
+5%
|
145
+8%
|
145
0%
|
112
-22%
|
110
-2%
|
107
-3%
|
92
-14%
|
107
+16%
|
|
EPS (Diluted) |
0.91
N/A
|
0.95
+4%
|
0.93
-2%
|
0.91
-2%
|
0.91
N/A
|
1.82
+100%
|
2.37
+30%
|
4.34
+83%
|
6.51
+50%
|
6.4
-2%
|
7.12
+11%
|
6.64
-7%
|
6.79
+2%
|
6.79
N/A
|
13.17
+94%
|
11.69
-11%
|
28.58
+144%
|
30.81
+8%
|
30.3
-2%
|
30.96
+2%
|
15.44
-50%
|
18.65
+21%
|
19.34
+4%
|
20.37
+5%
|
22
+8%
|
21.89
0%
|
17.02
-22%
|
16.6
-2%
|
16.16
-3%
|
13.93
-14%
|
16.17
+16%
|