Voxel SA
WSE:VOX
Income Statement
Earnings Waterfall
Voxel SA
Revenue
|
424.2m
PLN
|
Cost of Revenue
|
-283.8m
PLN
|
Gross Profit
|
140.3m
PLN
|
Operating Expenses
|
-22.9m
PLN
|
Operating Income
|
117.5m
PLN
|
Other Expenses
|
-43.3m
PLN
|
Net Income
|
74.2m
PLN
|
Income Statement
Voxel SA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
103
N/A
|
105
+2%
|
102
-3%
|
95
-7%
|
103
+9%
|
108
+4%
|
116
+8%
|
121
+4%
|
132
+9%
|
135
+2%
|
135
+0%
|
129
-4%
|
121
-6%
|
126
+4%
|
125
-1%
|
133
+7%
|
152
+14%
|
151
-1%
|
155
+3%
|
161
+4%
|
170
+6%
|
187
+10%
|
200
+7%
|
210
+5%
|
212
+1%
|
213
+1%
|
219
+3%
|
257
+17%
|
328
+27%
|
389
+19%
|
556
+43%
|
563
+1%
|
443
-21%
|
543
+23%
|
399
-26%
|
404
+1%
|
361
-11%
|
412
+14%
|
436
+6%
|
637
+46%
|
424
-33%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(77)
|
(78)
|
(76)
|
(71)
|
(83)
|
(87)
|
(92)
|
(94)
|
(96)
|
(98)
|
(98)
|
(94)
|
(86)
|
(90)
|
(89)
|
(95)
|
(111)
|
(109)
|
(110)
|
(114)
|
(122)
|
(135)
|
(145)
|
(153)
|
(156)
|
(162)
|
(179)
|
(208)
|
(260)
|
(301)
|
(410)
|
(420)
|
(315)
|
(392)
|
(295)
|
(290)
|
(253)
|
(307)
|
(317)
|
(444)
|
(284)
|
|
Gross Profit |
26
N/A
|
28
+6%
|
26
-6%
|
24
-9%
|
20
-17%
|
20
+2%
|
23
+16%
|
27
+17%
|
36
+32%
|
36
+1%
|
37
+2%
|
35
-5%
|
35
-1%
|
36
+4%
|
35
-3%
|
38
+7%
|
42
+10%
|
41
-1%
|
44
+7%
|
47
+5%
|
48
+4%
|
52
+8%
|
55
+6%
|
57
+4%
|
56
-3%
|
51
-9%
|
40
-21%
|
49
+22%
|
68
+38%
|
88
+29%
|
146
+67%
|
143
-2%
|
128
-11%
|
151
+18%
|
104
-31%
|
114
+10%
|
107
-6%
|
105
-2%
|
120
+14%
|
192
+61%
|
140
-27%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(23)
|
(23)
|
(20)
|
(19)
|
(19)
|
(17)
|
(15)
|
(14)
|
(15)
|
(18)
|
(19)
|
(20)
|
(18)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(17)
|
(18)
|
(19)
|
(21)
|
(21)
|
(21)
|
(22)
|
(23)
|
(25)
|
(25)
|
(30)
|
(30)
|
(22)
|
(28)
|
(22)
|
(22)
|
(21)
|
(22)
|
(22)
|
(33)
|
(23)
|
|
Selling, General & Administrative |
(22)
|
(21)
|
(22)
|
(21)
|
(20)
|
(20)
|
(19)
|
(18)
|
(19)
|
(21)
|
(21)
|
(21)
|
(20)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(24)
|
(25)
|
(27)
|
(27)
|
(33)
|
(33)
|
(25)
|
(31)
|
(25)
|
(25)
|
(23)
|
(25)
|
(25)
|
(37)
|
(25)
|
|
Other Operating Expenses |
(1)
|
(1)
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
3
|
1
|
1
|
2
|
1
|
1
|
2
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
4
|
2
|
|
Operating Income |
4
N/A
|
5
+31%
|
6
+14%
|
4
-21%
|
1
-75%
|
3
+156%
|
8
+178%
|
13
+63%
|
21
+58%
|
19
-9%
|
18
-5%
|
16
-12%
|
17
+9%
|
20
+15%
|
18
-7%
|
21
+17%
|
26
+23%
|
26
+0%
|
29
+12%
|
32
+9%
|
32
-1%
|
34
+8%
|
36
+7%
|
37
+1%
|
35
-4%
|
30
-16%
|
18
-38%
|
26
+41%
|
42
+62%
|
63
+48%
|
116
+85%
|
113
-2%
|
105
-7%
|
122
+16%
|
81
-33%
|
92
+13%
|
87
-6%
|
83
-5%
|
97
+18%
|
159
+63%
|
117
-26%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(4)
|
(6)
|
(6)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(11)
|
(12)
|
(12)
|
(16)
|
(10)
|
|
Non-Reccuring Items |
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
6
|
9
|
9
|
8
|
1
|
(1)
|
(1)
|
(7)
|
(7)
|
(8)
|
(9)
|
(6)
|
(13)
|
(11)
|
(15)
|
(5)
|
|
Total Other Income |
(0)
|
1
|
2
|
2
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Pre-Tax Income |
3
N/A
|
3
+1%
|
1
-58%
|
(0)
N/A
|
(4)
-1 287%
|
(2)
+47%
|
4
N/A
|
10
+147%
|
18
+86%
|
17
-6%
|
16
-6%
|
14
-13%
|
15
+8%
|
17
+15%
|
16
-7%
|
19
+19%
|
23
+23%
|
24
+2%
|
27
+13%
|
29
+9%
|
29
-1%
|
30
+5%
|
32
+5%
|
32
-1%
|
28
-10%
|
30
+4%
|
21
-30%
|
28
+35%
|
45
+60%
|
58
+31%
|
107
+83%
|
104
-2%
|
90
-14%
|
104
+16%
|
64
-39%
|
72
+13%
|
69
-3%
|
58
-16%
|
74
+28%
|
129
+73%
|
102
-21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(6)
|
(7)
|
(11)
|
(11)
|
(20)
|
(20)
|
(18)
|
(21)
|
(13)
|
(14)
|
(14)
|
(12)
|
(16)
|
(27)
|
(20)
|
|
Income from Continuing Operations |
3
|
3
|
1
|
(1)
|
(5)
|
(3)
|
3
|
7
|
14
|
13
|
12
|
11
|
11
|
13
|
12
|
15
|
20
|
20
|
22
|
24
|
23
|
24
|
26
|
25
|
23
|
22
|
15
|
21
|
34
|
48
|
87
|
84
|
72
|
84
|
51
|
57
|
56
|
46
|
58
|
102
|
82
|
|
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)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
Net Income (Common) |
3
N/A
|
3
-4%
|
0
-87%
|
(1)
N/A
|
(5)
-275%
|
(3)
+40%
|
3
N/A
|
7
+189%
|
14
+95%
|
13
-11%
|
12
-3%
|
11
-13%
|
11
+3%
|
13
+21%
|
12
-8%
|
15
+20%
|
20
+35%
|
20
+0%
|
22
+12%
|
24
+9%
|
23
-3%
|
24
+5%
|
26
+5%
|
25
-1%
|
23
-9%
|
22
-6%
|
15
-31%
|
21
+38%
|
34
+65%
|
47
+40%
|
86
+82%
|
83
-3%
|
71
-15%
|
82
+16%
|
49
-40%
|
56
+15%
|
44
-21%
|
45
+0%
|
57
+28%
|
93
+63%
|
74
-20%
|
|
EPS (Diluted) |
0.28
N/A
|
0.29
+4%
|
0.04
-86%
|
-0.12
N/A
|
-0.43
-258%
|
-0.27
+37%
|
0.24
N/A
|
0.7
+192%
|
1.37
+96%
|
1.21
-12%
|
1.18
-2%
|
1.02
-14%
|
1.05
+3%
|
1.27
+21%
|
1.17
-8%
|
1.4
+20%
|
1.89
+35%
|
1.89
N/A
|
2.11
+12%
|
2.3
+9%
|
2.23
-3%
|
2.32
+4%
|
2.44
+5%
|
2.41
-1%
|
2.19
-9%
|
2.06
-6%
|
1.42
-31%
|
1.96
+38%
|
3.23
+65%
|
4.51
+40%
|
8.22
+82%
|
7.94
-3%
|
6.72
-15%
|
7.81
+16%
|
4.66
-40%
|
5.35
+15%
|
4.23
-21%
|
4.24
+0%
|
5.43
+28%
|
8.82
+62%
|
7.06
-20%
|