V

VRG SA
WSE:VRG

Watchlist Manager
VRG SA
WSE:VRG
Watchlist
Price: 3.3 PLN 3.12% Market Closed
Market Cap: 773.7m PLN
Have any thoughts about
VRG SA?
Write Note

Income Statement

Earnings Waterfall
VRG SA

Revenue
1.3B PLN
Cost of Revenue
-597.5m PLN
Gross Profit
720.9m PLN
Operating Expenses
-614.7m PLN
Operating Income
106.1m PLN
Other Expenses
-24.9m PLN
Net Income
81.3m PLN

Income Statement
VRG SA

Rotate your device to view
Income Statement
Currency: PLN
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
Revenue
Revenue
414
N/A
424
+2%
443
+5%
458
+3%
477
+4%
495
+4%
514
+4%
530
+3%
552
+4%
570
+3%
599
+5%
615
+3%
633
+3%
654
+3%
689
+5%
713
+4%
734
+3%
757
+3%
806
+6%
860
+7%
1 151
+34%
1 222
+6%
1 068
-13%
1 266
+18%
956
-24%
954
0%
854
-11%
828
-3%
897
+8%
953
+6%
1 070
+12%
1 142
+7%
1 239
+9%
1 254
+1%
1 274
+2%
1 297
+2%
1 291
-1%
1 268
-2%
1 302
+3%
1 313
+1%
1 318
+0%
Gross Profit
Cost of Revenue
(192)
(196)
(206)
(213)
(223)
(231)
(241)
(250)
(260)
(272)
(287)
(296)
(306)
(315)
(329)
(344)
(355)
(368)
(393)
(420)
(563)
(596)
(512)
(616)
(473)
(477)
(436)
(423)
(443)
(458)
(502)
(532)
(568)
(580)
(591)
(600)
(598)
(580)
(596)
(595)
(598)
Gross Profit
222
N/A
228
+3%
238
+4%
246
+3%
255
+3%
265
+4%
273
+3%
280
+3%
292
+4%
298
+2%
312
+5%
319
+2%
327
+2%
338
+4%
359
+6%
369
+3%
379
+3%
389
+2%
412
+6%
440
+7%
589
+34%
626
+6%
556
-11%
650
+17%
483
-26%
477
-1%
417
-12%
405
-3%
454
+12%
495
+9%
568
+15%
610
+7%
672
+10%
674
+0%
683
+1%
697
+2%
693
-1%
688
-1%
706
+3%
718
+2%
721
+0%
Operating Income
Operating Expenses
(185)
(195)
(201)
(208)
(212)
(219)
(229)
(237)
(248)
(254)
(261)
(269)
(273)
(282)
(296)
(305)
(316)
(325)
(340)
(371)
(512)
(547)
(469)
(575)
(444)
(438)
(429)
(420)
(442)
(454)
(471)
(491)
(510)
(522)
(547)
(556)
(568)
(578)
(592)
(605)
(615)
Selling, General & Administrative
(195)
(195)
(201)
(207)
(212)
(218)
(227)
(234)
(246)
(253)
(261)
(269)
(273)
(281)
(293)
(302)
(314)
(324)
(340)
(371)
(512)
(547)
(469)
(575)
(436)
(427)
(417)
(407)
(434)
(447)
(464)
(486)
(509)
(522)
(540)
(555)
(566)
(574)
(586)
(599)
(610)
Other Operating Expenses
10
(0)
1
(1)
(1)
(1)
(2)
(2)
(2)
(2)
0
0
(1)
(1)
(3)
(3)
(3)
(1)
0
0
(0)
(1)
0
(0)
(8)
(11)
(12)
(13)
(8)
(7)
(6)
(6)
(1)
1
(7)
(1)
(2)
(4)
(6)
(6)
(5)
Operating Income
36
N/A
33
-11%
37
+13%
39
+5%
42
+10%
45
+7%
43
-4%
44
+1%
44
+0%
44
0%
51
+16%
50
-2%
53
+6%
57
+6%
63
+12%
64
+1%
63
-2%
63
+1%
72
+14%
69
-4%
76
+11%
79
+3%
87
+10%
75
-14%
38
-49%
39
+2%
(11)
N/A
(15)
-35%
12
N/A
41
+253%
98
+137%
118
+21%
162
+37%
152
-6%
136
-10%
141
+3%
124
-12%
111
-11%
114
+3%
113
-1%
106
-6%
Pre-Tax Income
Interest Income Expense
22
(10)
(11)
(12)
(11)
(10)
(9)
(7)
(9)
(8)
(6)
(7)
(7)
(7)
(6)
(7)
(6)
(6)
(5)
(6)
(3)
(11)
(2)
(26)
(19)
(15)
(35)
(14)
(11)
(17)
(9)
(9)
(29)
(53)
(21)
(27)
(4)
12
23
20
2
Non-Reccuring Items
(0)
(0)
(0)
(0)
0
0
0
1
0
0
0
0
0
0
(1)
(1)
(1)
(1)
(0)
(0)
1
0
0
0
(1)
(1)
(1)
(1)
(0)
(0)
(0)
0
0
(0)
4
(0)
1
1
0
(1)
1
Total Other Income
(1)
(3)
(0)
(2)
(1)
(1)
(2)
(1)
(2)
(3)
(1)
1
(0)
(1)
(2)
(2)
(1)
(1)
(1)
(1)
(3)
(7)
(6)
(5)
(3)
(1)
(1)
(5)
(6)
(7)
(5)
(7)
(7)
8
(2)
12
13
1
(8)
(4)
(5)
Pre-Tax Income
57
N/A
22
-62%
25
+18%
26
+0%
30
+18%
34
+13%
32
-5%
35
+8%
35
0%
36
+3%
44
+24%
44
-1%
46
+5%
49
+6%
55
+12%
56
+1%
56
+0%
57
+1%
66
+16%
61
-7%
69
+13%
60
-13%
79
+31%
44
-44%
16
-65%
23
+44%
(48)
N/A
(36)
+26%
(5)
+85%
17
N/A
84
+384%
102
+23%
126
+23%
108
-14%
118
+9%
126
+7%
135
+7%
125
-7%
129
+4%
128
-1%
104
-19%
Net Income
Tax Provision
(11)
(5)
(5)
(5)
(6)
(7)
(7)
(8)
(7)
(8)
(9)
(10)
(10)
(11)
(12)
(12)
(12)
(12)
(12)
(10)
(11)
(11)
(15)
(12)
(5)
(4)
8
9
2
(3)
(17)
(19)
(26)
(22)
(25)
(27)
(28)
(26)
(28)
(28)
(23)
Income from Continuing Operations
47
17
20
21
24
27
25
27
27
28
35
35
36
39
43
44
44
45
54
51
58
50
64
32
11
18
(40)
(27)
(4)
14
66
84
100
85
93
99
107
99
102
101
81
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
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
47
N/A
17
-64%
20
+21%
21
+3%
24
+17%
27
+12%
25
-7%
27
+8%
27
+0%
28
+3%
35
+24%
35
-2%
36
+5%
39
+6%
43
+12%
44
+2%
44
+0%
45
+1%
54
+20%
51
-5%
58
+14%
50
-15%
64
+29%
32
-50%
11
-66%
18
+70%
(40)
N/A
(27)
+33%
(4)
+86%
14
N/A
66
+369%
84
+26%
100
+20%
85
-14%
93
+9%
99
+7%
107
+8%
99
-8%
102
+3%
101
-1%
81
-19%
EPS (Diluted)
0.25
N/A
0.1
-60%
0.11
+10%
0.12
+9%
0.14
+17%
0.16
+14%
0.14
-13%
0.16
+14%
0.16
N/A
0.16
N/A
0.19
+19%
0.2
+5%
0.21
+5%
0.22
+5%
0.24
+9%
0.24
N/A
0.24
N/A
0.25
+4%
0.28
+12%
0.26
-7%
0.24
-8%
0.22
-8%
0.26
+18%
0.12
-54%
0.04
-67%
0.07
+75%
-0.17
N/A
-0.11
+35%
-0.02
+82%
0.06
N/A
0.27
+350%
0.36
+33%
0.43
+19%
0.36
-16%
0.39
+8%
0.42
+8%
0.46
+10%
0.42
-9%
0.43
+2%
0.45
+5%
0.35
-22%

See Also

Discover More