Mercor Statements
0L
Data from Mercor`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency :
PLN - Polish zloty
Last reporting period :
31 Dec, 2023
New report :
—
Reporting period :
Quarterly
Earnings release date:
—
Expected release date:
—
Mercor Income Statement
B
M
PLN (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
145.41
-2.2 %
100
103.01
70.8
42.398
12 %
29.2
—
0
26.354
18.1
26.782
23.4 %
18.4
15.616
-3.3 %
10.7
1.782
1.2
-0.026
-0.02
17.56
-3.4 %
12.1
3.569
2.5
13.088
-28.5 %
9
0.848
15.437
148.65
-2.3 %
100
110.79
74.5
37.863
-2.1 %
25.5
—
0
21.563
14.5
21.707
-7.9 %
14.6
16.156
6.8 %
10.9
0.978
0.7
0.442
0.3
18.175
16.8 %
12.2
-1.165
-0.8
18.294
55.9 %
12.3
1.185
15.437
152.21
-4.3 %
100
113.52
74.6
38.682
11.1 %
25.4
—
0
23.331
15.3
23.557
4.2 %
15.5
15.125
23.8 %
9.9
0.377
0.2
-0.335
-0.2
15.565
20.1 %
10.2
2.916
1.9
11.733
27.3 %
7.7
0.756
15.529
159.08
-4.9 %
100
124.25
78.1
34.832
-19.5 %
21.9
—
0
22.023
13.8
22.618
-4 %
14.2
12.214
-37.9 %
7.7
-0.63
-0.4
-0.219
-0.1
12.962
-25.7 %
8.1
2.571
1.6
9.215
-20.5 %
5.8
0.597
15.444
167.29
0.2 %
100
124.03
74.1
43.254
5.7 %
25.9
—
0
23.927
14.3
23.57
1.7 %
14.1
19.684
10.8 %
11.8
-2.102
-1.3
-0.36
-0.2
17.453
14.1 %
10.4
3.838
2.3
11.586
14.1 %
6.9
0.744
15.577
166.98
23.7 %
100
126.04
75.5
40.94
10.1 %
24.5
—
0
22.668
13.6
23.167
16.1 %
13.9
17.773
3.3 %
10.6
-2.766
-1.7
-0.04
-0.02
15.296
3.9 %
9.2
3.18
1.9
10.154
-5.5 %
6.1
0.652
15.577
135.01
-1.4 %
100
97.842
72.5
37.168
20.7 %
27.5
—
0
19.933
14.8
19.956
-1.3 %
14.8
17.212
62.6 %
12.7
-1.691
-1.3
-0.504
-0.4
14.728
57.4 %
10.9
3.632
2.7
10.74
59.4 %
8
0.689
15.577
136.92
6.5 %
100
106.11
77.5
30.805
5 %
22.5
—
0
20.221
14.8
20.218
4.9 %
14.8
10.587
5.3 %
7.7
-0.766
-0.6
-0.679
-0.5
9.356
-3.1 %
6.8
1.977
1.4
6.739
1.8 %
4.9
0.439
15.353
128.62
2.4 %
100
99.282
77.2
29.334
-4.2 %
22.8
—
0
18.979
14.8
19.276
0.7 %
15
10.058
-12.4 %
7.8
-0.592
-0.5
0.042
0.03
9.655
-16.4 %
7.5
2.359
1.8
6.621
-23.9 %
5.1
0.423
15.659
125.65
19.8 %
100
95.032
75.6
30.615
17.5 %
24.4
—
0
18.748
14.9
19.136
25.3 %
15.2
11.479
6.5 %
9.1
-0.527
-0.4
0.183
0.1
11.545
12.8 %
9.2
2.096
1.7
8.697
12.5 %
6.9
0.555
15.659
104.85
12.9 %
100
78.79
75.1
26.057
23.4 %
24.9
—
0
16.038
15.3
15.274
-7.6 %
14.6
10.783
134.7 %
10.3
-0.637
-0.6
-0.27
-0.3
10.232
272.1 %
9.8
1.877
1.8
7.732
231.7 %
7.4
0.494
15.659
92.862
-4.1 %
100
71.743
77.3
21.119
-22.4 %
22.7
—
0
15.395
16.6
16.525
3 %
17.8
4.594
-58.9 %
4.9
-1.786
-1.9
1.057
1.1
2.75
-73 %
3
0.144
0.2
2.331
-70.3 %
2.5
0.159
15.45
96.862
-7.2 %
100
69.638
71.9
27.224
-9.2 %
28.1
—
0
16.245
16.8
16.046
-1.1 %
16.6
11.178
-18.7 %
11.5
-0.748
-0.8
0.041
0.04
10.202
-12.9 %
10.5
1.42
1.5
7.844
-10.7 %
8.1
0.501
15.659
104.36
13.3 %
100
74.388
71.3
29.968
15.4 %
28.7
—
0
15.152
14.5
16.222
5.8 %
15.5
13.746
29.1 %
13.2
-0.716
-0.7
-0.542
-0.5
11.717
11.5 %
11.2
1.96
1.9
8.782
11.2 %
8.4
0.561
15.659
92.106
-9.4 %
100
66.131
71.8
25.975
2.8 %
28.2
—
0
14.863
16.1
15.326
-5.8 %
16.6
10.649
18.5 %
11.6
-0.221
-0.2
-0.001
-0.001
10.504
127.9 %
11.4
2.006
2.2
7.896
88.1 %
8.6
0.504
15.659
101.62
-1.8 %
100
76.364
75.1
25.259
-5.7 %
24.9
—
0
16.626
16.4
16.273
-4.9 %
16
8.986
-7.2 %
8.8
-1.229
-1.2
-0.602
-0.6
4.61
-48.6 %
4.5
0.495
0.5
4.197
-34.8 %
4.1
0.261
15.659
103.44
-0.2 %
100
76.65
74.1
26.794
-5.9 %
25.9
—
0
17.207
16.6
17.109
-6.7 %
16.5
9.685
-4.4 %
9.4
-0.493
-0.5
-0.361
-0.3
8.963
-8.7 %
8.7
1.998
1.9
6.434
-2.4 %
6.2
0.411
15.659
103.69
18.8 %
100
75.215
72.5
28.479
24 %
27.5
—
0
18.013
17.4
18.347
14 %
17.7
10.132
47.2 %
9.8
-0.705
-0.7
-0.177
-0.2
9.818
48.5 %
9.5
2.13
2.1
6.595
33.5 %
6.4
0.423
15.659
87.305
-5.7 %
100
64.331
73.7
22.974
1.5 %
26.3
—
0
16.024
18.4
16.091
-18.8 %
18.4
6.883
144.3 %
7.9
-0.526
-0.6
-0.066
-0.08
6.611
3340.7 %
7.6
1.416
1.6
4.939
2557.2 %
5.7
0.321
15.659
92.544
-10.5 %
100
69.904
75.5
22.64
-16.1 %
24.5
—
0
19.076
20.6
19.823
30.9 %
21.4
2.817
-76.2 %
3
-0.585
-0.6
-0.477
-0.5
-0.204
-101.9 %
-0.2
0.822
0.9
-0.201
-102.7 %
-0.2
-0.011
15.659
103.36
11.7 %
100
76.374
73.9
26.982
22.1 %
26.1
—
0
15.462
15
15.138
-7.1 %
14.6
11.844
104.2 %
11.5
-1.187
-1.1
0.111
0.1
10.619
136 %
10.3
2.557
2.5
7.488
149.6 %
7.2
0.491
15.659
92.5
12.1 %
100
70.4
76.1
22.1
-2.2 %
23.9
—
0
16.3
17.6
16.3
3.8 %
17.6
5.8
-15.9 %
6.3
-1
-1.08
—
0
4.5
-26.2 %
4.9
1.4
1.5
3
-36.2 %
3.2
0.19
15.7
82.5
19.4 %
100
59.9
72.6
22.6
50.7 %
27.4
—
0
15.4
18.7
15.7
10.6 %
19
6.9
762.5 %
8.4
-0.9
-1.09
0.1
0.1
6.1
1116.7 %
7.4
1
1.2
4.7
4600 %
5.7
0.31
15.7
69.1
-19 %
100
54.1
78.3
15
-30.9 %
21.7
—
0
15
21.7
14.2
-2.1 %
20.5
0.8
-88.9 %
1.2
0.7
1
-2
-2.9
-0.6
-110.7 %
-0.9
-0.6
-0.9
0.1
-96.7 %
0.1
0.01
15.7
85.3
-2.8 %
63.5
21.7
-2.7 %
—
14.4
14.5
-3.3 %
7.2
-1.4 %
-0.8
—
5.6
-12.5 %
1.9
3
-30.2 %
0.21
15.7
87.8
15.1 %
65.5
22.3
26.7 %
—
14.6
15
6.4 %
7.3
108.6 %
-0.6
-0.4
6.4
77.8 %
1.3
4.3
59.3 %
0.29
15.7
76.3
9.9 %
58.7
17.6
16.6 %
—
14.2
14.1
-15.6 %
3.5
333.3 %
-1.5
1.4
3.6
289.5 %
0.7
2.7
152.9 %
0.19
15.7
69.4
4.2 %
54.3
15.1
-14.2 %
0.1
15.2
16.7
17.6 %
-1.5
-142.9 %
0.8
-1.7
-1.9
-170.4 %
3.5
-5.1
-440 %
-0.34
15.7
66.6
-8.4 %
49
17.6
-1.1 %
0.1
13.9
14.2
7.6 %
3.5
-22.2 %
-0.6
—
2.7
-35.7 %
0.6
1.5
-53.1 %
0.09
15.7
72.7
19.8 %
55
17.8
-1.7 %
0.1
13.1
13.2
-7 %
4.5
15.4 %
-0.9
0.2
4.2
—
0.7
3.2
10.3 %
0.21
15.7
60.7
8.4 %
42.6
18.1
33.1 %
—
14.2
14.2
0 %
3.9
657.1 %
-0.9
1.1
4.2
520 %
0.8
2.9
145.3 %
0.2
15.7
56
-12.4 %
42.5
13.6
-27.3 %
—
14.2
14.2
5.2 %
-0.7
-113.5 %
-0.3
-1.1
-1
-122.7 %
6.3
-6.4
-306.5 %
-0.4
15.7
63.9
5.3 %
45.2
18.7
12 %
—
13.7
13.5
15.4 %
5.2
6.1 %
-0.9
0.2
4.4
-4.3 %
0.8
3.1
106.7 %
0.19
15.7
60.7
18.8 %
44
16.7
12.8 %
—
11.8
11.7
-7.9 %
4.9
133.3 %
-0.9
0.2
4.6
109.1 %
0.6
1.5
15.4 %
0.09
15.7
51.1
5.1 %
36.3
14.8
21.3 %
—
12.7
12.7
-19.6 %
2.1
158.3 %
-0.4
0.3
2.2
157.9 %
1
1.3
140.6 %
0.09
15.7
48.6
-9 %
36.4
12.2
-27.4 %
—
11.8
15.8
29.5 %
-3.6
-178.3 %
-0.2
0.1
-3.8
-202.7 %
0.8
-3.2
-233.3 %
-0.2
15.7
53.4
-7.1 %
36.6
16.8
-10.2 %
—
12.3
12.2
6.1 %
4.6
-35.2 %
-1.2
0.2
3.7
-49.3 %
1.2
2.4
-48.9 %
0.15
15.7
57.5
22.6 %
38.8
18.7
20.6 %
—
11.6
11.5
5.5 %
7.1
54.3 %
-0.6
0.5
7.3
37.7 %
0.3
4.7
62.1 %
0.29
15.7
46.9
17.8 %
31.4
15.5
39.6 %
—
11.3
10.9
-16.2 %
4.6
342.1 %
0.7
—
5.3
581.8 %
0.7
2.9
127.4 %
0.18
15.7
39.8
-27.1 %
28.7
11.1
-39.3 %
—
13.1
13
47.7 %
-1.9
-120 %
1
-0.3
-1.1
-114.3 %
2.7
-10.6
-170.2 %
-0.67
15.7
54.6
-10.2 %
36.3
18.3
-8 %
—
9
8.8
-41.3 %
9.5
93.9 %
-1
-0.3
7.7
79.1 %
1.8
15.1
331.4 %
0.96
15.7
60.8
36 %
40.9
19.9
49.6 %
—
11.3
15
54.6 %
4.9
40 %
-0.6
0.4
4.3
48.3 %
0.4
3.5
-2.8 %
0.22
15.7
44.7
145.4 %
31.4
13.3
152.4 %
—
9.3
9.7
142.5 %
3.5
234.6 %
-0.6
-0.3
2.9
107.1 %
0.7
3.6
71.4 %
0.22
15.7
-98.5
-190 %
-73.1
-25.4
-177.4 %
—
-13
-22.8
-218.1 %
-2.6
-119.3 %
4
1.3
1.4
-87.7 %
-12.8
2.1
-72 %
0.13
16
109.5
—
76.7
32.8
—
—
18.3
19.3
—
13.5
—
-2.1
-0.9
11.4
—
2.6
7.5
—
0.48
15.7