Income Statement

Revenue

+19%

+107%

10Y

Currency: PLN

	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	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	0	0	6	0	0	0	13	0	0	0	6	0	0	0	19	0	0	0	18	0	0	0	23	0	0	0	23	0	0	0	13	0	0	0	6	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	2	0	0	0
Revenue	1 060 N/A	1 111 +5%	1 118 +1%	1 168 +4%	1 176 +1%	1 202 +2%	1 230 +2%	1 246 +1%	1 234 -1%	1 162 -6%	1 301 +12%	1 469 +13%	1 626 +11%	1 828 +12%	1 836 +0%	1 789 -3%	1 808 +1%	1 862 +3%	1 900 +2%	1 951 +3%	1 966 +1%	1 972 +0%	2 010 +2%	1 957 -3%	1 909 -2%	1 847 -3%	1 885 +2%	1 878 0%	1 891 +1%	1 873 -1%	1 786 -5%	1 831 +2%	1 839 +0%	1 779 -3%	1 780 +0%	1 714 -4%	1 734 +1%	1 809 +4%	1 757 -3%	1 899 +8%	1 999 +5%	2 047 +2%	2 158 +5%	2 081 -4%	2 373 +14%	2 349 -1%	1 822 -22%	2 870 +58%	3 105 +8%	3 237 +4%	2 449 -24%	3 777 +54%	4 156 +10%	4 087 -2%	2 452 -40%	3 960 +62%	4 322 +9%	4 619 +7%	3 939 -15%	5 619 +43%	5 464 -3%	5 530 +1%	3 665 -34%	5 463 +49%	5 315 -3%	4 873 -8%
Gross Profit
Cost of Revenue	(713)	(719)	(761)	(798)	(795)	(830)	(821)	(860)	(886)	(887)	(917)	(981)	(1 060)	(1 195)	(1 331)	(1 308)	(1 320)	(1 321)	(1 305)	(1 359)	(1 426)	(1 470)	(1 502)	(1 488)	(1 437)	(1 407)	(2 055)	(2 018)	(2 082)	(2 074)	(1 429)	(1 456)	(1 411)	(1 377)	(859)	(883)	(908)	(1 008)	(1 584)	(1 616)	(1 651)	(1 626)	(1 646)	(1 632)	(1 946)	(2 007)	(1 573)	(2 475)	(2 624)	(2 647)	(1 883)	(2 849)	(2 934)	(2 995)	(2 043)	(3 289)	(3 703)	(3 911)	(2 788)	(4 252)	(4 381)	(4 309)	(2 829)	(4 120)	(3 858)	(3 774)
Gross Profit	347 N/A	392 +13%	358 -9%	370 +3%	381 +3%	372 -2%	410 +10%	387 -6%	348 -10%	275 -21%	385 +40%	488 +27%	566 +16%	633 +12%	505 -20%	481 -5%	488 +1%	541 +11%	595 +10%	591 -1%	541 -9%	502 -7%	508 +1%	469 -8%	471 +0%	440 -7%	(169) N/A	(140) +17%	(192) -37%	(201) -5%	357 N/A	375 +5%	429 +14%	402 -6%	921 +129%	831 -10%	826 -1%	801 -3%	173 -78%	282 +64%	348 +23%	421 +21%	512 +22%	449 -12%	427 -5%	342 -20%	249 -27%	395 +59%	481 +22%	590 +23%	566 -4%	928 +64%	1 222 +32%	1 092 -11%	408 -63%	671 +64%	619 -8%	708 +14%	1 151 +63%	1 367 +19%	1 083 -21%	1 222 +13%	836 -32%	1 343 +61%	1 457 +8%	1 099 -25%
Operating Income
Operating Expenses	(109)	(139)	(122)	(140)	(132)	(125)	(128)	(129)	(128)	(130)	(117)	(146)	(156)	(128)	(154)	(122)	(123)	(182)	(143)	(168)	(177)	(158)	(151)	(149)	(138)	(133)	(155)	(155)	(139)	(145)	(113)	(127)	(140)	(128)	(72)	(45)	(51)	(53)	(144)	(121)	(122)	(132)	(150)	(157)	(200)	(191)	(151)	(235)	(236)	(253)	(172)	(271)	(271)	(287)	(197)	(353)	(381)	(455)	(261)	(445)	(398)	(383)	(255)	(2 668)	(74)	(72)
Selling, General & Administrative	(109)	(121)	(108)	(109)	(104)	(92)	(106)	(109)	(111)	(115)	(119)	(122)	(125)	(132)	(142)	(140)	(143)	(147)	(129)	(139)	(138)	(135)	(129)	(138)	(136)	(137)	(144)	(150)	(144)	(143)	(119)	(134)	(137)	(132)	(66)	(76)	(80)	(85)	(135)	(142)	(142)	(150)	(143)	(157)	(200)	(195)	(142)	(232)	(240)	(245)	(166)	(265)	(272)	(283)	(186)	(311)	(341)	(351)	(210)	(384)	(390)	(386)	(253)	(378)	(370)	(368)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(10)	0	0	0	(9)	0	0	0	(9)	0	0	0	(7)	0	0	0	(9)	0	0	0	(9)	0	0	0	(10)	0	0	0	(10)	0	0	0	(8)	0	0	0	(13)	0	0	0	(45)	0	0	0	0	0	0	0
Other Operating Expenses	(0)	(18)	(14)	(31)	(29)	(33)	(22)	(20)	(17)	(16)	3	(25)	(31)	4	(12)	19	20	(36)	(5)	(29)	(39)	(23)	(12)	(11)	(2)	4	(3)	(6)	5	(2)	14	6	(3)	5	3	31	29	32	0	21	20	18	3	1	(0)	3	1	(2)	3	(8)	2	(6)	1	(4)	3	(41)	(40)	(104)	(6)	(60)	(8)	3	(1)	(2 289)	296	296
Operating Income	238 N/A	253 +6%	236 -7%	230 -2%	249 +8%	247 -1%	282 +14%	258 -9%	220 -15%	145 -34%	268 +85%	341 +27%	410 +20%	505 +23%	351 -30%	360 +2%	365 +2%	358 -2%	451 +26%	423 -6%	363 -14%	344 -5%	358 +4%	321 -10%	333 +4%	307 -8%	(325) N/A	(296) +9%	(331) -12%	(346) -5%	245 N/A	248 +1%	288 +16%	274 -5%	849 +210%	786 -7%	775 -1%	748 -4%	28 -96%	161 +471%	226 +40%	289 +28%	361 +25%	292 -19%	227 -22%	151 -33%	98 -35%	161 +64%	245 +52%	337 +38%	394 +17%	657 +67%	951 +45%	804 -15%	212 -74%	318 +50%	238 -25%	253 +6%	890 +252%	922 +4%	685 -26%	838 +22%	581 -31%	(1 324) N/A	1 383 N/A	1 027 -26%
Pre-Tax Income
Interest Income Expense	0	0	11	(0)	(0)	(0)	12	(3)	(3)	(5)	7	(3)	(7)	(5)	(2)	(9)	(12)	(12)	(16)	(18)	(15)	(15)	(17)	(12)	(12)	(13)	(20)	(18)	(13)	(15)	(6)	(12)	(17)	(17)	1	(14)	(9)	(6)	4	7	3	5	2	(2)	1	(2)	0	1	(1)	(0)	0	(5)	6	14	27	40	43	39	25	38	44	44	34	49	54	55
Non-Reccuring Items	0	0	(9)	0	0	0	(6)	0	0	0	(2)	0	0	0	5	0	0	0	(25)	0	0	0	1	0	0	0	(1)	0	(0)	0	(7)	0	(1)	0	(2)	0	3	0	34	0	0	0	14	0	1	0	(2)	0	(7)	0	(5)	0	(9)	0	(11)	0	(57)	0	(50)	0	(1 170)	(1 170)	(2 436)	0	(1 265)	(1 265)
Total Other Income	(1)	4	0	15	18	16	(0)	12	15	16	(0)	13	3	0	4	(4)	0	0	4	0	0	(0)	3	(0)	(1)	0	2	0	0	(2)	(7)	0	0	0	(20)	(0)	(0)	0	(1)	0	0	0	1	0	(4)	(4)	(3)	(8)	(7)	(7)	(7)	(7)	(9)	(9)	(8)	(12)	(14)	(14)	(14)	(19)	(18)	(18)	(13)	(18)	(20)	(20)
Pre-Tax Income	237 N/A	257 +8%	238 -7%	245 +3%	266 +9%	262 -2%	288 +10%	267 -7%	232 -13%	156 -33%	272 +75%	351 +29%	406 +16%	500 +23%	358 -28%	346 -3%	353 +2%	346 -2%	414 +20%	406 -2%	349 -14%	329 -6%	345 +5%	309 -11%	322 +4%	294 -9%	(343) N/A	(313) +9%	(344) -10%	(361) -5%	224 N/A	236 +5%	271 +15%	258 -5%	829 +222%	772 -7%	769 0%	742 -4%	65 -91%	168 +159%	228 +36%	295 +29%	379 +29%	290 -23%	226 -22%	145 -36%	93 -36%	154 +65%	229 +49%	329 +44%	382 +16%	646 +69%	938 +45%	810 -14%	220 -73%	346 +57%	211 -39%	279 +32%	851 +205%	941 +11%	(459) N/A	(306) +33%	(1 833) -499%	(1 293) +29%	152 N/A	(203) N/A
Net Income
Tax Provision	(50)	(52)	(47)	(48)	(52)	(53)	(58)	(54)	(47)	(30)	(51)	(66)	(76)	(93)	(69)	(66)	(73)	(86)	(84)	(83)	(70)	(53)	(72)	(66)	(65)	(59)	63	55	64	70	(42)	(40)	(52)	(52)	(161)	(150)	(147)	(142)	(11)	(28)	(43)	(53)	(70)	(58)	(45)	(32)	(20)	(32)	(45)	(66)	(75)	(130)	(186)	(159)	(44)	(70)	(45)	(56)	(163)	(180)	86	54	342	237	(35)	33
Income from Continuing Operations	187	205	191	196	214	210	230	213	185	125	221	285	330	407	290	280	280	260	330	322	279	276	273	243	257	234	(280)	(258)	(280)	(292)	182	196	219	205	668	623	622	600	54	141	185	242	309	232	181	113	73	121	184	263	307	516	753	650	176	276	166	222	687	761	(373)	(252)	(1 491)	(1 056)	117	(170)
Income to Minority Interest	0	0	1	1	0	(1)	(0)	(1)	0	1	(0)	(0)	(1)	(0)	(0)	(1)	(0)	(1)	(0)	(0)	(0)	1	(0)	0	0	(1)	(0)	(0)	(1)	(1)	(0)	(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)	(1)	(1)	(1)	(1)	(1)	(1)	(1)
Net Income (Common)	188 N/A	205 +9%	192 -7%	197 +3%	214 +9%	209 -3%	230 +10%	213 -7%	186 -13%	126 -32%	221 +75%	284 +29%	330 +16%	407 +23%	289 -29%	279 -3%	280 +0%	260 -7%	329 +27%	322 -2%	279 -13%	276 -1%	273 -1%	243 -11%	257 +6%	234 -9%	(280) N/A	(258) +8%	(281) -9%	(292) -4%	182 N/A	195 +8%	219 +12%	205 -6%	668 +225%	623 -7%	622 0%	600 -4%	54 -91%	140 +162%	185 +32%	242 +30%	309 +28%	232 -25%	181 -22%	113 -37%	73 -36%	121 +67%	134 +11%	213 +59%	307 +44%	517 +68%	753 +46%	650 -14%	175 -73%	276 +57%	166 -40%	223 +34%	687 +208%	760 +11%	(374) N/A	(253) +32%	(1 492) -489%	(1 057) +29%	116 N/A	(171) N/A
EPS (Diluted)	8.14 N/A	6.02 -26%	6.64 +10%	5.8 -13%	6.3 +9%	6.14 -3%	6.76 +10%	6.25 -8%	5.45 -13%	3.7 -32%	6.5 +76%	8.35 +28%	9.58 +15%	11.94 +25%	8.51 -29%	8.2 -4%	8.22 +0%	7.63 -7%	9.68 +27%	9.47 -2%	8.2 -13%	8.13 -1%	8.02 -1%	7.15 -11%	7.56 +6%	6.87 -9%	-8.23 N/A	-7.59 +8%	-8.25 -9%	-8.59 -4%	5.34 N/A	5.74 +7%	6.43 +12%	6.03 -6%	19.63 +226%	18.31 -7%	18.29 0%	17.65 -3%	1.58 -91%	4.13 +161%	5.45 +32%	7.1 +30%	9.07 +28%	6.83 -25%	5.32 -22%	3.32 -38%	2.14 -36%	3.57 +67%	3.94 +10%	6.25 +59%	9.03 +44%	15.19 +68%	22.13 +46%	19.13 -14%	5.16 -73%	8.12 +57%	4.89 -40%	6.56 +34%	20.2 +208%	22.4 +11%	-10.99 N/A	-12.58 -14%	-43.87 -249%	-31.08 +29%	3.4 N/A	-5.02 N/A

Income Statement Balance Sheet Cash Flow Statement

Lubelski Wegiel Bogdanka SA
WSE:LWB

Income Statement

Earnings Waterfall
Lubelski Wegiel Bogdanka SA

Income Statement
Lubelski Wegiel Bogdanka SA

See Also

Company

Help

Tools

Stocks

Lubelski Wegiel Bogdanka SA WSE:LWB

Income Statement

Earnings Waterfall Lubelski Wegiel Bogdanka SA

Income Statement Lubelski Wegiel Bogdanka SA

See Also

Company

Help

Tools

Stocks

Lubelski Wegiel Bogdanka SA
WSE:LWB

Earnings Waterfall
Lubelski Wegiel Bogdanka SA

Income Statement
Lubelski Wegiel Bogdanka SA