11 Bit Statements
11
11 Bit 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
15.434
100
—
0
—
0
—
0
16.889
109.4
19.756
128
-4.321
-28
5.591
36.2
-0.009
-0.06
1.26
8.2
0.132
0.9
1.128
7.3
0.467
2.417
15.326
100
—
0
—
0
—
0
14.702
95.9
16.357
106.7
-1.031
-6.7
0.265
1.7
-0.367
-2.4
-1.132
-7.4
0.473
3.1
-1.606
-10.5
-0.664
2.417
17.992
100
—
0
—
0
—
0
7.507
41.7
8.76
48.7
9.233
51.3
-7.073
-39.3
-4.147
-23.05
-1.955
-10.9
-1.13
-6.3
-0.825
-4.6
-0.349
2.364
9.505
100
—
0
—
0
—
0
9.924
104.4
11.813
124.3
-2.308
-24.3
-3.663
-38.5
2.861
30.1
-3.104
-32.7
-0.441
-4.6
-2.662
-28.01
-1.089
2.444
10.012
100
—
0
—
0
—
0
9.18
91.7
11.268
112.5
-1.256
-12.5
3.363
33.6
-0.198
-2
1.909
19.1
0.361
3.6
1.547
15.5
0.646
2.396
14.763
100
—
0
—
0
—
0
11.422
77.4
12.905
87.4
1.859
12.6
1.1
7.5
-0.129
-0.9
2.855
19.3
0.39
2.6
2.466
16.7
1.036
2.38
14.623
100
—
0
—
0
—
0
8.548
58.5
10.639
72.8
3.985
27.2
-1.106
-7.6
1.018
7
3.898
26.7
0.973
6.7
2.925
20
1.234
2.37
13.813
100
—
0
—
0
—
0
9.212
66.7
11.245
81.4
2.568
18.6
2.929
21.2
0.014
0.1
5.522
40
0.641
4.6
4.881
35.3
2.023
2.413
28.024
100
—
0
—
0
—
0
16.611
59.3
18.361
65.5
9.664
34.5
2.792
10
-0.006
-0.02
12.454
44.4
1.144
4.1
11.31
40.4
4.637
2.439
17.746
100
—
0
—
0
—
0
8.704
49.1
14
78.9
3.745
21.1
1.609
9.1
-0.006
-0.03
5.352
30.2
1.578
8.9
3.774
21.3
1.585
2.381
20.927
100
—
0
—
0
—
0
7.018
33.5
9.315
44.5
11.612
55.5
0.365
1.7
0.163
0.8
12.14
58
0.852
4.1
11.288
53.9
4.68
2.412
13.418
100
—
0
—
0
—
0
7.411
55.2
9.496
70.8
3.922
29.2
0.838
6.2
-0.063
-0.5
4.698
35
0.609
4.5
4.09
30.5
1.7
2.406
20.941
100
—
0
—
0
—
0
7.03
33.6
9.885
47.2
11.056
52.8
-0.283
-1.4
-0.063
-0.3
10.708
51.1
0.959
4.6
9.749
46.6
4.052
2.406
14.837
100
—
0
—
0
—
0
8.145
54.9
11.398
76.8
3.439
23.2
0.912
6.1
-0.065
-0.4
4.288
28.9
0.729
4.9
3.559
24
1.472
2.418
18.943
100
—
0
—
0
—
0
8.829
46.6
13.269
70
5.673
30
0.066
0.3
-0.05
-0.3
5.699
30.1
0.456
2.4
5.243
27.7
2.247
2.333
19.645
100
—
0
—
0
—
0
7.135
36.3
10.511
53.5
9.134
46.5
-0.29
-1.5
-0.015
-0.08
8.829
44.9
-1.673
-8.5
10.502
53.5
4.345
2.417
21.791
100
—
0
—
0
—
0
4.83
22.2
7.557
34.7
14.234
65.3
-0.491
-2.3
0.901
4.1
14.644
67.2
-0.574
-2.6
15.218
69.8
6.296
2.417
18.691
100
—
0
—
0
—
0
15.067
80.6
16.632
89
2.059
11
0.449
2.4
-0.086
-0.5
2.423
13
1.336
7.1
1.087
5.8
0.45
2.417
16.555
100
8.581
51.8
7.974
48.2
—
0
2.568
15.5
4.534
27.4
3.44
20.8
0.202
1.2
-0.135
-0.8
3.508
21.2
1.029
6.2
2.479
15
1.026
2.417
14.184
100
3.368
23.7
10.816
76.3
—
0
3.446
24.3
5.066
35.7
5.75
40.5
0.335
2.4
-0.118
-0.8
5.967
42.1
1.529
10.8
4.438
31.3
1.94
2.287
22.493
100
4.829
21.5
17.664
78.5
—
0
4.184
18.6
5.939
26.4
11.725
52.1
0.192
0.9
-0.188
-0.8
11.729
52.1
2.698
12
9.032
40.2
3.217
2.807
13.895
100
4.752
34.2
9.143
65.8
—
0
2.584
18.6
4.102
29.5
5.041
36.3
-0.157
-1.1
0.016
0.1
4.9
35.3
1.298
9.3
3.602
25.9
1.575
2.287
43.48
100
5.66
13
37.82
87
—
0
5.95
13.7
6.79
15.6
31.03
71.4
1.36
3.1
—
0
32.39
74.5
6.5
14.9
25.9
59.6
11.32
2.29
2.24
100
1.27
56.7
0.97
43.3
—
0
0.73
32.6
1.77
79
-0.8
-35.7
-0.14
-6.3
0.02
0.9
-0.92
-41.07
0.06
2.7
-0.98
-43.7
-0.43
2.29
7.75
100
1.55
20
6.2
80
—
0
0.36
4.6
0.93
12
5.27
68
-0.37
-4.8
0.01
0.1
4.91
63.4
0.94
12.1
3.98
51.4
1.85
2.16
2.73
100
1.63
59.7
1.11
40.7
—
0
0.79
28.9
1.77
64.8
-0.67
-24.5
-0.37
-13.6
0.04
1.5
-1
-36.6
-0.17
-6.2
-0.83
-30.4
-0.36
2.29
5.8
100
1.41
24.3
4.39
75.7
—
0
0.8
13.8
1.83
31.6
2.56
44.1
-1.32
-22.8
-0.03
-0.5
1.24
21.4
0.01
0.2
1.23
21.2
0.54
2.29
2.87
100
1.27
44.3
1.6
55.7
—
0
0.64
22.3
1.14
39.7
0.47
16.4
-1.23
-42.9
-0.15
-5.2
-0.76
-26.5
0.2
7
-0.96
-33.4
-0.43
2.22
9.51
100
2.38
25
7.13
75
—
0
1.1
11.6
2.56
26.9
4.57
48.1
1.63
17.1
0.06
0.6
6.19
65.1
0.72
7.6
5.47
57.5
2.18
2.5
5.23
100
1.85
35.4
3.38
64.6
—
0
0.63
12
1.14
21.8
2.23
42.6
-0.53
-10.1
-0.11
-2.1
1.7
32.5
0.36
6.9
1.34
25.6
0.59
2.22
5.13
100
1.67
32.6
3.47
67.6
—
0
0.6
11.7
1.69
32.9
1.78
34.7
0.47
9.2
-0.09
-1.8
2.25
43.9
0.72
14
1.53
29.8
0.68
2.22
7.15
100
0.82
11.5
6.33
88.5
—
0
0.36
5
0.77
10.8
5.56
77.8
0.03
0.4
-0.35
-4.9
5.59
78.2
1
14
4.59
64.2
2.07
2.22
6.79
100
0.57
8.4
6.22
91.6
—
0
1.52
22.4
2.38
35.1
3.84
56.6
0.47
6.9
-0.09
-1.3
4.31
63.5
1.11
16.3
3.2
47.1
1.44
2.22
3.68
100
1.23
33.4
2.45
66.6
—
0
0.14
3.8
0.88
23.9
1.58
42.9
0.11
3
-0.1
-2.7
1.69
45.9
0.13
3.5
1.55
42.1
0.69
2.22
6.34
100
0.55
8.7
5.8
91.5
—
0
0.23
3.6
1.09
17.2
4.7
74.1
0.09
1.4
-0.07
-1.1
4.79
75.6
1
15.8
3.79
59.8
1.7
2.22
5.89
100
0.36
6.1
5.53
93.9
—
0
0.02
0.3
0.7
11.9
4.83
82
0.25
4.2
-0.02
-0.3
5.08
86.2
0.87
14.8
4.21
71.5
1.9
2.22
14
100
0.08
0.6
13.92
99.4
—
0
0.74
5.3
1.5
10.7
12.42
88.7
0.15
1.1
—
0
12.57
89.8
2.18
15.6
10.39
74.2
4.68
2.22
1
100
0.36
36
0.64
64
—
0
0.08
8
0.68
68
-0.04
-4
0.03
3
-0.01
-1
-0.01
-1
0.01
1
-0.02
-2
-0.01
2.22