Agora Statements
AG
Agora 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
438.13
100
258.42
59
179.71
41
—
0
133.85
30.6
145.41
33.2
34.297
7.8
30.165
6.9
1.741
0.4
66.203
15.1
15.261
3.5
40.042
9.1
0.878
45.629
363.48
100
245.59
67.6
117.89
32.4
—
0
105.24
29
103.31
28.4
14.578
4
-28.916
-8
-3.945
-1.09
-18.283
-5.03
-5.092
-1.4
-14.197
-3.9
-0.3
47.323
326.88
100
218.54
66.9
108.34
33.1
—
0
109.68
33.6
107.67
32.9
0.669
0.2
20.943
6.4
-0.653
-0.2
20.959
6.4
8.436
2.6
6.958
2.1
0.15
46.387
295.81
100
205.31
69.4
90.506
30.6
—
0
96.972
32.8
95.493
32.3
-4.987
-1.7
39.865
13.5
-2.14
-0.7
32.738
11.1
-1.988
-0.7
32.564
11
0.699
46.581
331.01
100
208.34
62.9
122.67
37.1
—
0
106.76
32.3
153.13
46.3
-30.465
-9.2
10.9
3.3
-6.946
-2.1
-26.511
-8.009
3.994
1.2
-31.406
-9.5
-0.674
46.581
267.16
100
198.26
74.2
68.905
25.8
—
0
85.42
32
68.766
25.7
0.139
0.05
-28.503
-10.7
0.119
0.04
-28.245
-10.6
-3.786
-1.4
-23.49
-8.8
-0.504
46.581
261.86
100
186.14
71.1
75.719
28.9
—
0
89.655
34.2
87.502
33.4
-11.783
-4.5
-1.955
-0.7
-0.271
-0.1
-14.009
-5.3
3.59
1.4
-15.958
-6.09
-0.343
46.581
253.09
100
190.94
75.4
62.154
24.6
—
0
85.473
33.8
84.867
33.5
-22.713
-9
-12.116
-4.8
-0.061
-0.02
-34.89
-13.8
-1.79
-0.7
-31.804
-12.6
-0.683
46.581
351.65
100
230.29
65.5
121.36
34.5
—
0
97.538
27.7
97.264
27.7
24.093
6.9
5.414
1.5
-2.761
-0.8
26.746
7.6
2.622
0.7
22.109
6.3
0.475
46.581
266.46
100
180.7
67.8
85.761
32.2
—
0
78.557
29.5
74.618
28
11.143
4.2
-15.754
-5.9
-0.166
-0.06
-4.777
-1.8
-3.271
-1.2
-1.183
-0.4
-0.025
46.581
201.81
100
150.19
74.4
51.626
25.6
—
0
78.269
38.8
79.202
39.2
-27.576
-13.7
14.135
7
—
0
-13.441
-6.7
-3.601
-1.8
-9.214
-4.6
-0.198
46.581
145.95
100
130.71
89.6
15.239
10.4
—
0
72.989
50
64.75
44.4
-49.511
-33.9
-8.969
-6.1
—
0
-58.48
-40.07
0.94
0.6
-56.28
-38.6
-1.208
46.581
224.36
100
172.6
76.9
51.757
23.1
—
0
78.232
34.9
86.244
38.4
-34.487
-15.4
-5.24
-2.3
-3.146
-1.4
-42.873
-19.1
-9.809
-4.4
-28.814
-12.8
-0.619
46.581
192.98
100
143.86
74.5
49.123
25.5
—
0
65.559
34
53.478
27.7
-4.355
-2.3
-6.001
-3.1
-0.177
-0.09
-10.533
-5.5
-1.554
-0.8
-7.063
-3.7
-0.152
46.581
129.53
100
125.18
96.6
4.357
3.4
—
0
57.65
44.5
57.68
44.5
-53.323
-41.2
-1.234
-1
7.781
6
-46.776
-36.1
-5.669
-4.4
-38.588
-29.8
-0.828
46.581
289.59
100
206.9
71.4
82.685
28.6
—
0
88.113
30.4
102.23
35.3
-19.543
-6.7
-32.419
-11.2
-0.556
-0.2
-52.518
-18.1
-5.429
-1.9
-42.728
-14.8
-0.917
46.581
293.26
100
202.69
69.1
90.566
30.9
—
0
83.778
28.6
82.084
28
8.482
2.9
1.363
0.5
-11.473
-3.9
-1.851
-0.6
1.266
0.4
-2.901
-1
-0.06
48.35
269.79
100
190.8
70.7
78.988
29.3
—
0
88.477
32.8
88.158
32.7
-9.17
-3.4
2.13
0.8
-0.054
-0.02
-7.094
-2.6
-0.506
-0.2
-6.219
-2.3
-0.134
46.581
308.44
100
220.35
71.4
88.087
28.6
—
0
88.078
28.6
87.616
28.4
0.471
0.2
-3.979
-1.3
-0.17
-0.06
-3.678
-1.2
-0.285
-0.09
-5.049
-1.6
-0.108
46.581
346.02
100
214.59
62
131.42
38
—
0
102.3
29.6
116.78
33.7
14.647
4.2
-5.147
-1.5
—
0
9.5
2.7
7.245
2.1
0.265
0.08
0.006
46.581
258.89
100
184.29
71.2
74.591
28.8
—
0
78.562
30.3
78.647
30.4
-4.056
-1.6
-0.352
-0.1
—
0
-4.408
-1.7
-1.65
-0.6
-3.688
-1.4
-0.079
46.581
258.3
100
181.7
70.3
76.6
29.7
—
0
84.8
32.8
99.3
38.4
-22.8
-8.8
26.1
10.1
0
0
3.3
1.3
3.1
1.2
0.3
0.1
0.01
46.6
278
100
196.9
70.8
81.1
29.2
—
0
82
29.5
68
24.5
13.1
4.7
-0.6
-0.2
—
0
12.5
4.5
2.8
1
8.2
2.9
0.18
46.6
330.4
100
218.8
66.2
111.6
33.8
—
0
97.3
29.4
185.8
56.2
-74.3
-22.5
-6
-1.8
0.1
0.03
-80.2
-24.3
-8
-2.4
-73.5
-22.2
-1.57
46.7
251.4
100
184.6
73.4
66.9
26.6
—
0
75.3
30
75.9
30.2
-9.1
-3.6
8.5
3.4
0
0
-0.6
-0.2
1
0.4
-2.2
-0.9
-0.05
47.7
282.7
100
196.1
69.4
86.6
30.6
—
0
80.5
28.5
79.8
28.2
6.8
2.4
-2.1
-0.7
0
0
4.7
1.7
3.9
1.4
0.3
0.1
0.01
47.7
301
100
215.2
71.5
85.8
28.5
—
0
84.4
28
82.2
27.3
3.6
1.2
-2.6
-0.9
0
0
1
0.3
7.1
2.4
-8.2
-2.7
-0.17
47.7
340.3
100
232.4
68.3
107.9
31.7
—
0
100.7
29.6
93.7
27.5
14.2
4.2
-9.9
-2.9
0
0
14.8
4.3
3.1
0.9
10.2
3
0.21
47.7
273.4
100
202.2
74
71.2
26
—
0
79.2
29
80.9
29.6
-9.7
-3.5
-1
-0.4
-1.9
-0.7
-10.7
-3.9
3.1
1.1
-14.5
-5.3
-0.3
47.7
296.3
100
206.1
69.6
90.1
30.4
—
0
92.4
31.2
91.5
30.9
-1.4
-0.5
0.1
0.03
—
0
-1.3
-0.4
4.2
1.4
-5.1
-1.7
-0.11
47.7
288.5
100
208.5
72.3
80
27.7
—
0
78.9
27.3
79.1
27.4
0.9
0.3
-5.7
-2
0
0
-2.7
-0.9
3
1
-7.2
-2.5
-0.15
47.7
354
100
227.5
64.3
126.4
35.7
—
0
109.3
30.9
109.4
30.9
17.1
4.8
-0.5
-0.1
—
0
16.6
4.7
-0.7
-0.2
15.8
4.5
0.33
47.7
259.8
100
186.4
71.7
73.4
28.3
—
0
82.6
31.8
77.9
30
-4.5
-1.7
-1.3
-0.5
0.1
0.04
-5.7
-2.2
1
0.4
-6.7
-2.6
-0.14
48
292.8
100
205.1
70
87.7
30
—
0
84.9
29
84
28.7
3.6
1.2
0.9
0.3
—
0
4.5
1.5
1
0.3
3.8
1.3
0.08
47.9
282.8
100
201.2
71.1
81.7
28.9
—
0
79.4
28.1
79.1
28
2.5
0.9
-1.1
-0.4
0
0
1.4
0.5
0.2
0.07
-0.2
-0.07
—
48.4
333.7
100
206.1
61.8
127.5
38.2
—
0
108.4
32.5
126.5
37.9
1.1
0.3
0.1
0.03
-1.8
-0.5
1.2
0.4
-8.5
-2.5
8.2
2.5
0.17
48.4
244
100
178.7
73.2
65.3
26.8
—
0
76.8
31.5
75.1
30.8
-9.8
-4.02
0.8
0.3
0
0
-9
-3.7
1.2
0.5
-10.1
-4.1
-0.2
50.8
270.8
100
187.3
69.2
83.5
30.8
—
0
82.9
30.6
83.5
30.8
—
0
-0.3
-0.1
—
0
-0.3
-0.1
1.2
0.4
-1
-0.4
-0.02
50.9
254
100
188.3
74.1
65.7
25.9
—
0
74.1
29.2
75.3
29.6
-9.6
-3.8
-0.2
-0.08
0
0
-9.8
-3.9
-0.9
-0.4
-9.6
-3.8
-0.19
50.9
300.3
100
203.7
67.8
96.6
32.2
—
0
85.7
28.5
81.3
27.1
15.3
5.1
0.2
0.07
—
0
15.5
5.2
3.2
1.1
10.4
3.5
0.2
50.9
240
100
189.1
78.8
50.9
21.2
—
0
61.2
25.5
62.8
26.2
-11.9
-5
0.5
0.2
-0.1
-0.04
-11.5
-4.8
-1.2
-0.5
-9.7
-4.04
-0.19
50.9