Wirtualna Polska Holding SA
WSE:WPL
Income Statement
Earnings Waterfall
Wirtualna Polska Holding SA
Revenue
|
1.4B
PLN
|
Cost of Revenue
|
-624m
PLN
|
Gross Profit
|
812.8m
PLN
|
Operating Expenses
|
-530.8m
PLN
|
Operating Income
|
282m
PLN
|
Other Expenses
|
-126.2m
PLN
|
Net Income
|
155.8m
PLN
|
Income Statement
Wirtualna Polska Holding SA
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 |
201
N/A
|
239
+19%
|
267
+11%
|
293
+10%
|
326
+11%
|
347
+6%
|
370
+7%
|
394
+7%
|
415
+5%
|
430
+4%
|
440
+2%
|
451
+2%
|
466
+3%
|
480
+3%
|
501
+4%
|
531
+6%
|
567
+7%
|
606
+7%
|
653
+8%
|
693
+6%
|
709
+2%
|
702
-1%
|
634
-10%
|
603
-5%
|
632
+5%
|
661
+5%
|
769
+16%
|
841
+9%
|
872
+4%
|
906
+4%
|
955
+5%
|
1 001
+5%
|
1 078
+8%
|
1 175
+9%
|
1 268
+8%
|
1 402
+11%
|
1 437
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(78)
|
(86)
|
(100)
|
(109)
|
(113)
|
(127)
|
(133)
|
(146)
|
(146)
|
(166)
|
(174)
|
(176)
|
(177)
|
(183)
|
(189)
|
(201)
|
(214)
|
(240)
|
(264)
|
(282)
|
(276)
|
(270)
|
(232)
|
(203)
|
(215)
|
(228)
|
(274)
|
(315)
|
(316)
|
(329)
|
(349)
|
(372)
|
(422)
|
(488)
|
(554)
|
(607)
|
(624)
|
|
Gross Profit |
122
N/A
|
153
+25%
|
167
+9%
|
183
+10%
|
213
+16%
|
219
+3%
|
236
+8%
|
248
+5%
|
269
+8%
|
264
-2%
|
266
+1%
|
275
+3%
|
289
+5%
|
297
+3%
|
312
+5%
|
331
+6%
|
353
+7%
|
367
+4%
|
389
+6%
|
411
+6%
|
432
+5%
|
432
0%
|
402
-7%
|
400
0%
|
417
+4%
|
433
+4%
|
494
+14%
|
526
+6%
|
556
+6%
|
577
+4%
|
606
+5%
|
629
+4%
|
656
+4%
|
687
+5%
|
714
+4%
|
795
+11%
|
813
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(93)
|
(111)
|
(119)
|
(128)
|
(146)
|
(148)
|
(160)
|
(168)
|
(187)
|
(188)
|
(191)
|
(196)
|
(207)
|
(205)
|
(214)
|
(224)
|
(240)
|
(251)
|
(270)
|
(290)
|
(298)
|
(305)
|
(294)
|
(288)
|
(292)
|
(289)
|
(307)
|
(311)
|
(328)
|
(338)
|
(356)
|
(375)
|
(410)
|
(450)
|
(486)
|
(524)
|
(531)
|
|
Selling, General & Administrative |
(70)
|
(82)
|
(88)
|
(95)
|
(112)
|
(110)
|
(118)
|
(123)
|
(140)
|
(136)
|
(136)
|
(138)
|
(148)
|
(146)
|
(154)
|
(163)
|
(177)
|
(181)
|
(192)
|
(203)
|
(208)
|
(212)
|
(205)
|
(202)
|
(206)
|
(213)
|
(232)
|
(248)
|
(255)
|
(262)
|
(272)
|
(278)
|
(300)
|
(324)
|
(345)
|
(367)
|
(369)
|
|
Depreciation & Amortization |
(21)
|
(25)
|
(27)
|
(28)
|
(30)
|
(33)
|
(36)
|
(39)
|
(42)
|
(45)
|
(49)
|
(51)
|
(54)
|
(55)
|
(56)
|
(57)
|
(59)
|
(65)
|
(72)
|
(79)
|
(84)
|
(87)
|
(87)
|
(87)
|
(85)
|
(87)
|
(87)
|
(88)
|
(87)
|
(90)
|
(93)
|
(95)
|
(106)
|
(122)
|
(137)
|
(151)
|
(153)
|
|
Other Operating Expenses |
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(4)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(5)
|
(6)
|
(2)
|
1
|
(1)
|
11
|
11
|
25
|
14
|
14
|
10
|
(3)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
|
Operating Income |
29
N/A
|
42
+43%
|
48
+14%
|
56
+16%
|
67
+20%
|
71
+6%
|
76
+8%
|
80
+4%
|
82
+3%
|
76
-7%
|
75
-1%
|
79
+5%
|
82
+4%
|
93
+12%
|
99
+7%
|
106
+8%
|
112
+6%
|
115
+2%
|
119
+4%
|
121
+1%
|
134
+11%
|
127
-5%
|
108
-15%
|
112
+4%
|
125
+11%
|
144
+15%
|
187
+30%
|
215
+15%
|
228
+6%
|
239
+5%
|
251
+5%
|
254
+1%
|
246
-3%
|
236
-4%
|
228
-4%
|
271
+19%
|
282
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(11)
|
(13)
|
(13)
|
(23)
|
(38)
|
(37)
|
(38)
|
(28)
|
(58)
|
(59)
|
(57)
|
(56)
|
(24)
|
(17)
|
(17)
|
(15)
|
(15)
|
(9)
|
(11)
|
(15)
|
(19)
|
(21)
|
(23)
|
(22)
|
(34)
|
(26)
|
(22)
|
(22)
|
1
|
12
|
11
|
12
|
(8)
|
(29)
|
(38)
|
(56)
|
(64)
|
|
Non-Reccuring Items |
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(15)
|
(13)
|
(17)
|
(15)
|
1
|
0
|
1
|
1
|
(3)
|
0
|
3
|
0
|
(3)
|
(6)
|
(6)
|
(4)
|
4
|
4
|
1
|
|
Total Other Income |
(7)
|
(14)
|
(11)
|
(11)
|
(11)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(0)
|
(9)
|
(8)
|
(7)
|
1
|
(2)
|
(3)
|
(2)
|
(0)
|
(2)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(5)
|
(6)
|
(1)
|
|
Pre-Tax Income |
7
N/A
|
10
+53%
|
20
+97%
|
18
-11%
|
15
-14%
|
26
+69%
|
30
+13%
|
43
+46%
|
15
-64%
|
9
-42%
|
10
+9%
|
15
+49%
|
54
+272%
|
63
+15%
|
70
+12%
|
80
+14%
|
93
+17%
|
101
+8%
|
91
-10%
|
91
+0%
|
99
+8%
|
89
-10%
|
84
-5%
|
89
+5%
|
91
+3%
|
117
+28%
|
159
+37%
|
191
+20%
|
232
+21%
|
251
+8%
|
259
+3%
|
260
+0%
|
231
-11%
|
203
-12%
|
188
-8%
|
213
+14%
|
219
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(4)
|
(6)
|
(8)
|
(10)
|
(12)
|
(12)
|
(13)
|
38
|
40
|
40
|
39
|
(14)
|
(17)
|
(19)
|
(21)
|
(17)
|
(19)
|
(20)
|
(20)
|
(28)
|
(25)
|
(21)
|
(20)
|
(10)
|
(15)
|
(23)
|
(27)
|
(44)
|
(45)
|
(49)
|
(53)
|
(53)
|
(54)
|
(52)
|
(57)
|
(55)
|
|
Income from Continuing Operations |
4
|
7
|
14
|
10
|
6
|
14
|
17
|
30
|
54
|
49
|
50
|
54
|
40
|
45
|
51
|
59
|
76
|
82
|
71
|
71
|
71
|
64
|
63
|
69
|
82
|
102
|
137
|
165
|
188
|
206
|
210
|
206
|
178
|
150
|
136
|
156
|
164
|
|
Income to Minority Interest |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Net Income (Common) |
4
N/A
|
6
+56%
|
13
+119%
|
9
-33%
|
4
-50%
|
13
+200%
|
17
+27%
|
29
+78%
|
54
+83%
|
48
-12%
|
47
-1%
|
51
+8%
|
35
-30%
|
41
+16%
|
47
+15%
|
56
+19%
|
74
+33%
|
81
+9%
|
70
-13%
|
69
-1%
|
69
0%
|
62
-10%
|
61
-1%
|
66
+8%
|
79
+20%
|
98
+25%
|
132
+35%
|
160
+21%
|
183
+14%
|
200
+9%
|
204
+2%
|
200
-2%
|
171
-15%
|
142
-17%
|
128
-10%
|
149
+17%
|
156
+5%
|
|
EPS (Diluted) |
0.16
N/A
|
0.23
+44%
|
0.45
+96%
|
0.32
-29%
|
0.16
-50%
|
0.45
+181%
|
0.56
+24%
|
0.99
+77%
|
1.88
+90%
|
1.63
-13%
|
1.61
-1%
|
1.72
+7%
|
1.22
-29%
|
1.41
+16%
|
1.62
+15%
|
1.93
+19%
|
2.54
+32%
|
2.78
+9%
|
2.41
-13%
|
2.37
-2%
|
2.37
N/A
|
2.12
-11%
|
2.09
-1%
|
2.25
+8%
|
2.67
+19%
|
3.32
+24%
|
4.49
+35%
|
5.5
+22%
|
6.2
+13%
|
6.79
+10%
|
6.94
+2%
|
6.77
-2%
|
5.79
-14%
|
4.8
-17%
|
4.33
-10%
|
5.05
+17%
|
5.28
+5%
|