zł11.50 ($2.93)

+0.00 (+0.00%)

Weekly Expected Move ±2.9%

zł11 zł11 zł12 zł12 zł12

WSE · Technology · Electronic Gaming & Multimedia · Tech Score Buy · Power 62 · zł63.2M mcap · 1M float · 0.214% daily turnover

Analysis Technicals Weather Peers

Revenue

$15M -48.8% ▼

5Y CAGR: +13.2%

Gross Profit

$7M -63.2% ▼

5Y CAGR: -0.6%

Operating Income

$5M -65.9% ▼

5Y CAGR: +53.1%

Net Income

$3M -73.4% ▼

5Y CAGR: +144.1%

EPS (Diluted)

$0.63 -73.4% ▼

5Y CAGR: +141.9%

EBITDA

$5M -64.8% ▼

5Y CAGR: +41.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$10M	$6M	$5M	$29M	$15M
YoY Growth	+28.6%	-41.4%	-20.9%	+510.8%	-48.8%
Cost of Revenue	$508K	-$3M	$1M	$9M	$8M
Gross Profit	$6M	$9M	$4M	$20M	$7M
Gross Margin	57.2%	153.2%	77.3%	67.7%	48.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4M	$1M	$4M	$251K	$1M
Operating Expenses	$4M	$7M	$2M	$6M	$3M
Operating Income	$2M	$2M	$1M	$13M	$5M
Operating Margin	18.3%	33.9%	26.4%	46.6%	31.0%
Interest Expense	$34K	$143K	$106K	$93K	$52K
Income Before Tax	$3M	$4M	$592K	$14M	$4M
Tax Expense	$129K	$303K	-$159K	$982K	$193K
Net Income	$2M	$3M	$751K	$13M	$3M
Net Margin	24.1%	55.7%	15.8%	45.1%	23.4%
EPS (Diluted)	$0.46	$0.61	$0.14	$2.37	$0.63
EBITDA	$3M	$4M	$897K	$15M	$5M
Shares Outstanding	5M	5M	5M	5M	5M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$19M	$5M	$4M	$3M	$4M	$4M	$3M	$3M
Cost of Revenue	$8M	-$719K	$8M	-$1M	$2M	$3M	$2M	$1M
Gross Profit	$11M	$6M	-$4M	$4M	$2M	$1M	$2M	$2M
Gross Margin	58.9%	113.7%	-107.3%	149.6%	50.4%	34.7%	48.4%	55.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$868K	$100K	$61K	$93K	$708K	$52K	$63K	$48K
Operating Expenses	$1M	$3M	-$4M	$3M	$985K	$52K	$63K	$48K
Operating Income	$10M	$3M	$178K	$2M	$1M	$1M	$2M	$2M
Operating Margin	53.5%	55.2%	4.8%	53.1%	28.2%	33.5%	46.4%	53.6%
Interest Expense	$28K	$152K	-$93K	$763K	$668K	$30K	$9K	$0
Income Before Tax	$10M	$2M	$1M	$992K	$699K	$2M	$457K	$2M
Tax Expense	$2M	$482K	-$2M	$180K	$281K	-$78K	-$191K	$243K
Net Income	$8M	$2M	$3M	$812K	$418K	$2M	$648K	$2M
Net Margin	43.2%	31.0%	79.8%	27.7%	9.4%	37.2%	19.9%	55.0%
EPS (Diluted)	$1.49	$0.30	$0.54	$0.15	$0.07	$0.29	$0.12	$0.30
EBITDA	$10M	$2M	$2M	$2M	$1M	$2M	$2M	$2M
Shares Outstanding	5M	5M	5M	5M	6M	5M	5M	5M

GOP.WA WSE