Ten Square Games SA
WSE:TEN
Income Statement
Earnings Waterfall
Ten Square Games SA
Revenue
|
436.1m
PLN
|
Cost of Revenue
|
-72.7m
PLN
|
Gross Profit
|
363.4m
PLN
|
Operating Expenses
|
-313.2m
PLN
|
Operating Income
|
50.1m
PLN
|
Other Expenses
|
-34.9m
PLN
|
Net Income
|
15.2m
PLN
|
Income Statement
Ten Square Games SA
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 |
27
N/A
|
36
+34%
|
55
+52%
|
84
+52%
|
115
+38%
|
146
+27%
|
172
+18%
|
204
+19%
|
237
+16%
|
287
+21%
|
407
+42%
|
518
+27%
|
578
+12%
|
657
+14%
|
653
-1%
|
621
-5%
|
634
+2%
|
610
-4%
|
570
-7%
|
554
-3%
|
538
-3%
|
506
-6%
|
486
-4%
|
459
-6%
|
436
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(11)
|
(14)
|
(17)
|
(21)
|
(25)
|
(31)
|
(37)
|
(46)
|
(54)
|
(59)
|
(65)
|
(67)
|
(70)
|
(74)
|
(75)
|
(75)
|
(73)
|
|
Gross Profit |
21
N/A
|
30
+42%
|
48
+61%
|
77
+58%
|
108
+41%
|
138
+28%
|
164
+18%
|
195
+19%
|
226
+16%
|
273
+21%
|
390
+43%
|
497
+28%
|
553
+11%
|
626
+13%
|
615
-2%
|
576
-6%
|
580
+1%
|
551
-5%
|
504
-9%
|
487
-3%
|
468
-4%
|
432
-8%
|
412
-5%
|
384
-7%
|
363
-5%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(10)
|
(15)
|
(27)
|
(45)
|
(63)
|
(88)
|
(106)
|
(128)
|
(144)
|
(166)
|
(269)
|
(333)
|
(381)
|
(436)
|
(412)
|
(412)
|
(410)
|
(411)
|
(373)
|
(365)
|
(396)
|
(353)
|
(344)
|
(313)
|
(313)
|
|
Selling, General & Administrative |
(10)
|
(15)
|
(27)
|
(45)
|
(63)
|
(88)
|
(105)
|
(128)
|
(144)
|
(165)
|
(268)
|
(331)
|
(379)
|
(436)
|
(412)
|
(407)
|
(409)
|
(406)
|
(375)
|
(368)
|
(371)
|
(353)
|
(340)
|
(310)
|
(278)
|
|
Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(5)
|
(0)
|
(5)
|
2
|
3
|
(25)
|
(0)
|
(3)
|
(3)
|
(35)
|
|
Operating Income |
11
N/A
|
15
+39%
|
22
+45%
|
32
+46%
|
45
+40%
|
50
+12%
|
58
+15%
|
67
+16%
|
82
+23%
|
107
+30%
|
121
+12%
|
165
+36%
|
172
+4%
|
190
+11%
|
203
+7%
|
164
-19%
|
170
+4%
|
140
-18%
|
131
-6%
|
122
-7%
|
72
-41%
|
79
+10%
|
68
-14%
|
71
+4%
|
50
-29%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
0
|
(1)
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
(0)
|
(1)
|
0
|
(1)
|
(0)
|
(4)
|
(5)
|
(3)
|
(3)
|
(1)
|
(4)
|
(5)
|
(5)
|
(7)
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
(4)
|
0
|
(12)
|
(13)
|
(9)
|
(50)
|
(47)
|
(46)
|
(17)
|
|
Total Other Income |
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(9)
|
(8)
|
(9)
|
(9)
|
|
Pre-Tax Income |
10
N/A
|
15
+42%
|
22
+53%
|
32
+45%
|
45
+40%
|
51
+14%
|
58
+13%
|
68
+17%
|
81
+20%
|
108
+33%
|
121
+12%
|
164
+36%
|
171
+4%
|
190
+11%
|
198
+4%
|
164
-17%
|
162
-1%
|
135
-17%
|
116
-14%
|
105
-9%
|
63
-40%
|
16
-74%
|
8
-50%
|
11
+29%
|
17
+62%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(2)
|
(3)
|
(4)
|
(6)
|
(8)
|
(9)
|
(11)
|
(12)
|
(8)
|
(9)
|
(10)
|
(12)
|
(19)
|
(21)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(15)
|
(11)
|
(3)
|
(2)
|
(1)
|
(2)
|
|
Income from Continuing Operations |
8
|
12
|
18
|
26
|
36
|
42
|
47
|
55
|
74
|
99
|
111
|
152
|
152
|
169
|
177
|
143
|
141
|
114
|
96
|
90
|
52
|
14
|
7
|
10
|
15
|
|
Net Income (Common) |
8
N/A
|
12
+41%
|
18
+52%
|
26
+45%
|
36
+40%
|
42
+15%
|
47
+13%
|
55
+17%
|
74
+34%
|
99
+34%
|
111
+13%
|
152
+36%
|
152
0%
|
169
+11%
|
177
+5%
|
143
-19%
|
141
-1%
|
114
-19%
|
96
-16%
|
90
-6%
|
52
-43%
|
14
-73%
|
7
-53%
|
10
+47%
|
15
+58%
|
|
EPS (Diluted) |
1.17
N/A
|
1.62
+38%
|
2.48
+53%
|
3.58
+44%
|
5.01
+40%
|
5.75
+15%
|
6.52
+13%
|
7.62
+17%
|
10.19
+34%
|
13.64
+34%
|
15.26
+12%
|
20.91
+37%
|
20.91
N/A
|
23.25
+11%
|
24.08
+4%
|
19.54
-19%
|
19.41
-1%
|
15.63
-19%
|
12.99
-17%
|
12.32
-5%
|
7.06
-43%
|
1.9
-73%
|
0.9
-53%
|
1.31
+46%
|
2.07
+58%
|