Zabka Group S.A. (WSE:ZAB)
Poland
· Delayed Price · Currency is PLN 22.41
-0.01 (-0.04%)
At close: Dec 5, 2025
Zabka Group Income Statement
Financials in millions PLN. Fiscal year is January - December.
Millions PLN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| Revenue | 26,301 | 23,797 | 19,806 | 16,003 | 12,493 |
| Revenue Growth (YoY) | 15.55% | 20.15% | 23.76% | 28.09% | - |
| Cost of Revenue | 21,429 | 19,406 | 16,273 | 13,014 | 10,120 |
| Gross Profit | 4,872 | 4,391 | 3,533 | 2,989 | 2,374 |
| Selling, General & Admin | 852.61 | 728.61 | 554.16 | 528.77 | 356.06 |
| Research & Development | 332.72 | 285.72 | 224.95 | 178.26 | 109.14 |
| Other Operating Expenses | -1.58 | -10.58 | -10.03 | -3.29 | -14.58 |
| Operating Expenses | 3,053 | 2,715 | 2,134 | 1,829 | 1,384 |
| Operating Income | 1,819 | 1,676 | 1,398 | 1,160 | 989.44 |
| Interest Expense | -943.65 | -981.65 | -950.07 | -688.06 | -345.25 |
| Interest & Investment Income | 28.07 | 50.07 | 47.62 | 10.07 | 65.32 |
| Currency Exchange Gain (Loss) | 27.99 | 27.99 | 93.37 | 16.48 | -1.8 |
| Other Non Operating Income (Expenses) | 82.09 | 48.09 | -61.13 | -9.55 | -35.38 |
| EBT Excluding Unusual Items | 1,012 | 820.92 | 528.04 | 489.23 | 672.33 |
| Merger & Restructuring Charges | - | - | -5.54 | - | -14.88 |
| Gain (Loss) on Sale of Assets | -1.22 | -1.22 | 3 | 65.21 | -1.35 |
| Asset Writedown | -15.74 | -15.74 | -15.65 | -3.44 | -6.43 |
| Legal Settlements | -0.25 | -0.25 | -0.18 | -2.2 | -0.46 |
| Pretax Income | 994.71 | 803.71 | 509.69 | 548.8 | 649.22 |
| Income Tax Expense | 248.96 | 210.96 | 153.4 | 165.1 | 153.89 |
| Earnings From Continuing Operations | 745.75 | 592.75 | 356.29 | 383.7 | 495.33 |
| Minority Interest in Earnings | 31.51 | 31.51 | -2.57 | -1.37 | -8.02 |
| Net Income | 777.26 | 624.26 | 353.72 | 382.33 | 487.3 |
| Preferred Dividends & Other Adjustments | 16.46 | 16.46 | 9.33 | 25.89 | 83.85 |
| Net Income to Common | 760.8 | 607.8 | 344.4 | 356.44 | 403.45 |
| Net Income Growth | 33.38% | 76.48% | -7.48% | -21.54% | - |
| Shares Outstanding (Basic) | - | 974 | 974 | 60 | 59 |
| Shares Outstanding (Diluted) | - | 1,000 | 1,000 | 62 | 62 |
| Shares Change (YoY) | - | - | 1525.00% | - | - |
| EPS (Basic) | - | 0.62 | 0.35 | 5.95 | 6.78 |
| EPS (Diluted) | - | 0.61 | 0.35 | 5.79 | 6.56 |
| EPS Growth | - | 73.66% | -93.95% | -11.74% | - |
| Free Cash Flow | 2,011 | 2,261 | 706.17 | 874.74 | 1,010 |
| Free Cash Flow Per Share | - | 2.26 | 0.71 | 14.21 | 16.40 |
| Gross Margin | 18.52% | 18.45% | 17.84% | 18.68% | 19.00% |
| Operating Margin | 6.92% | 7.04% | 7.06% | 7.25% | 7.92% |
| Profit Margin | 2.89% | 2.55% | 1.74% | 2.23% | 3.23% |
| Free Cash Flow Margin | 7.65% | 9.50% | 3.56% | 5.47% | 8.08% |
| EBITDA | 2,668 | 2,357 | 1,919 | 1,609 | 1,367 |
| EBITDA Margin | 10.15% | 9.91% | 9.69% | 10.05% | 10.94% |
| D&A For EBITDA | 849.08 | 681.08 | 520.53 | 448.25 | 377.87 |
| EBIT | 1,819 | 1,676 | 1,398 | 1,160 | 989.44 |
| EBIT Margin | 6.92% | 7.04% | 7.06% | 7.25% | 7.92% |
| Effective Tax Rate | 25.03% | 26.25% | 30.10% | 30.08% | 23.70% |
Source: S&P Capital IQ. Standard template. Financial Sources.