Also trades as: DNOPY (OTC) · $vol 1M

zł33.53 ($8.57)

-0.13 (-0.39%)

Weekly Expected Move ±4.1%

zł31 zł32 zł34 zł35 zł36

WSE · Consumer Defensive · Grocery Stores · Tech Score Sell · Power 36 · zł33.0B mcap · 479M float · 0.840% daily turnover

Revenue

$33.6B +14.9% ▲

5Y CAGR: +27.1%

Gross Profit

$7.4B +9.3% ▲

5Y CAGR: +23.4%

Operating Income

$2.0B +7.5% ▲

5Y CAGR: +19.5%

Net Income

$1.6B +3.5% ▲

5Y CAGR: +19.3%

EPS (Diluted)

$1.59 +3.2% ▲

5Y CAGR: +19.3%

EBITDA

$2.5B +9.5% ▲

5Y CAGR: +19.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$13.4B	$19.8B	$25.7B	$29.3B	$33.6B
YoY Growth	+32.0%	+48.2%	+29.6%	+14.1%	+14.9%
Cost of Revenue	$10.0B	$15.0B	$19.7B	$22.5B	$26.2B
Gross Profit	$3.3B	$4.8B	$5.9B	$6.8B	$7.4B
Gross Margin	24.9%	24.1%	23.1%	23.3%	22.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.3B	$3.2B	$4.1B	$1.1B	$5.4B
Operating Expenses	$2.3B	$3.2B	$4.0B	$4.9B	$5.4B
Operating Income	$1.0B	$1.5B	$1.9B	$1.9B	$2.0B
Operating Margin	7.7%	7.8%	7.3%	6.5%	6.1%
Interest Expense	$26M	$141M	$147M	$121M	$123M
Income Before Tax	$978M	$1.4B	$1.7B	$1.8B	$1.9B
Tax Expense	$173M	$270M	$334M	$288M	$368M
Net Income	$805M	$1.1B	$1.4B	$1.5B	$1.6B
Net Margin	6.0%	5.7%	5.5%	5.1%	4.6%
EPS (Diluted)	$0.82	$1.16	$1.43	$1.54	$1.59
EBITDA	$1.3B	$1.8B	$2.2B	$2.3B	$2.5B
Shares Outstanding	980M	980M	980M	980M	980M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$7.6B	$7.8B	$7.4B	$8.6B	$8.8B	$8.9B	$8.4B	$9.5B
Cost of Revenue	$5.8B	$5.9B	$5.6B	$6.6B	$6.7B	$6.9B	$6.4B	$7.3B
Gross Profit	$1.8B	$1.8B	$1.8B	$2.0B	$2.1B	$2.0B	$2.0B	$2.2B
Gross Margin	23.6%	23.6%	24.3%	23.4%	23.6%	22.9%	24.0%	23.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.2B	$1.3B	$1.4B	$1.5B	$1.4B	$1.6B	$1.6B	$1.7B
Operating Expenses	$1.2B	$1.3B	$1.4B	$1.5B	$1.4B	$1.6B	$1.6B	$1.7B
Operating Income	$568M	$521M	$414M	$528M	$622M	$476M	$420M	$503M
Operating Margin	7.5%	6.7%	5.6%	6.1%	7.1%	5.3%	5.0%	5.3%
Interest Expense	$28M	$29M	$31M	$39M	$27M	$25M	$30M	$25M
Income Before Tax	$541M	$495M	$386M	$490M	$597M	$454M	$390M	$488M
Tax Expense	$103M	$71M	$74M	$93M	$115M	$86M	$74M	$88M
Net Income	$438M	$424M	$311M	$398M	$482M	$368M	$316M	$400M
Net Margin	5.8%	5.5%	4.2%	4.6%	5.5%	4.1%	3.7%	4.2%
EPS (Diluted)	$0.45	$0.43	$0.32	$0.41	$0.49	$0.38	$0.32	$0.41
EBITDA	$675M	$634M	$535M	$652M	$752M	$616M	$566M	$657M
Shares Outstanding	980M	980M	980M	982M	983M	980M	980M	980M

DNP.WA WSE