zł15.50 ($3.96)

+0.68 (+4.59%)

Weekly Expected Move ±4.7%

zł13 zł14 zł15 zł16 zł16

WSE · Industrials · Engineering & Construction · Tech Score Buy · Power 66 · zł489.3M mcap · 28M float · 0.039% daily turnover

Analysis Technicals Weather Peers

Revenue

$2.4B -9.5% ▼

5Y CAGR: +7.0%

Gross Profit

$0 -100.0% ▼

Operating Income

$113M -33.2% ▼

5Y CAGR: +13.5%

Net Income

$49M +9.8% ▲

5Y CAGR: +5.8%

EPS (Diluted)

$1.18 -13.9% ▼

5Y CAGR: +0.2%

EBITDA

$113M -40.9% ▼

5Y CAGR: +9.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.7B	$2.3B	$2.4B	$2.6B	$2.4B
YoY Growth	+1.8%	+31.9%	+7.6%	+7.3%	-9.5%
Cost of Revenue	$1.6B	$2.1B	$2.5B	$2.4B	$0
Gross Profit	$127M	$148M	-$38M	$177M	$0
Gross Margin	7.4%	6.6%	-1.6%	6.8%	0.0%
R&D Expenses	$800K	$236K	$237K	$237K	$0
SG&A Expenses	$75M	$79M	$16M	$8M	$0
Operating Expenses	$72M	$85M	$100M	$8M	$2.2B
Operating Income	$55M	$64M	-$138M	$169M	$113M
Operating Margin	3.2%	2.8%	-5.7%	6.5%	4.8%
Interest Expense	$6M	$22M	$36M	$37M	$0
Income Before Tax	$53M	$42M	-$177M	$135M	$0
Tax Expense	$11M	$10M	-$21M	$27M	$0
Net Income	$28M	$7M	-$166M	$45M	$49M
Net Margin	1.6%	0.3%	-6.8%	1.7%	2.1%
EPS (Diluted)	$0.89	$0.23	$-5.11	$1.37	$1.18
EBITDA	$74M	$89M	-$119M	$191M	$113M
Shares Outstanding	32M	32M	32M	33M	42M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$666M	$781M	$430M	$606M	$579M	$744M	$329M	$528M
Cost of Revenue	$600M	$729M	$400M	$554M	$515M	$660M	$299M	$477M
Gross Profit	$67M	$52M	$30M	$52M	$64M	$84M	$30M	$51M
Gross Margin	10.0%	6.7%	7.0%	8.5%	11.0%	11.3%	9.2%	9.6%
R&D Expenses	$0	$237K	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4M	$48M	$3M	$30M	$3M	$6M	$3M	$30M
Operating Expenses	$28M	$43M	$26M	$20M	$34M	$57M	$30M	$29M
Operating Income	$39M	$10M	$4M	$31M	$30M	$28M	$232K	$22M
Operating Margin	5.8%	1.2%	1.0%	5.2%	5.2%	3.7%	0.1%	4.1%
Interest Expense	$13M	$11M	$13M	$16M	$15M	$6M	$10M	$8M
Income Before Tax	$26M	$3M	-$4M	$17M	$18M	$36M	-$7M	$11M
Tax Expense	$6M	$2M	-$391K	$7M	$3M	$9M	-$2M	$3M
Net Income	$7M	-$2M	-$6M	$6M	$15M	$26M	-$5M	$9M
Net Margin	1.0%	-0.2%	-1.3%	1.0%	2.6%	3.5%	-1.7%	1.6%
EPS (Diluted)	$0.59	$-0.05	$-0.17	$0.17	$0.45	$0.71	$-0.16	$0.25
EBITDA	$46M	$12M	$16M	$31M	$36M	$35M	$9M	$30M
Shares Outstanding	33M	33M	33M	35M	33M	38M	35M	35M

UNI.WA WSE