Big Cheese Statements
BC
Big Cheese 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
2.329
100
-1.978
-84.9
4.307
184.9
—
0
1.099
47.2
4.966
213.2
-0.659
-28.3
0.041
1.8
—
0
-0.618
-26.5
-0.451
-19.4
-0.167
-7.2
-0.04
4.135
2.467
100
-2.129
-86.3
4.596
186.3
—
0
1.178
47.8
3.589
145.5
1.007
40.8
0.04
1.6
-0.371
-15.04
0.676
27.4
0.018
0.7
0.658
26.7
0.159
4.135
3.21
100
-1.005
-31.3
4.215
131.3
—
0
0.976
30.4
2.098
65.4
2.117
66
0.009
0.3
-0.153
-4.8
1.973
61.5
0.096
3
1.877
58.5
0.454
4.135
3.703
100
-1.91
-51.6
5.613
151.6
—
0
1.18
31.9
2.939
79.4
2.674
72.2
-0.52
-14.04
-0.001
-0.03
2.153
58.1
-0.284
-7.7
2.437
65.8
0.589
4.135
8.387
100
-0.085
-1.01
8.472
101
—
0
0.899
10.7
1.93
23
6.542
78
0.775
9.2
—
0
7.317
87.2
0.523
6.2
6.794
81
1.643
4.135
5.189
100
-0.598
-11.5
5.787
111.5
—
0
0.592
11.4
2.689
51.8
3.098
59.7
0.25
4.8
-0.001
-0.02
3.347
64.5
0.459
8.8
2.888
55.7
0.698
4.135
5.617
100
-0.222
-4
5.839
104
—
0
0.333
5.9
1.144
20.4
4.695
83.6
0.169
3
—
0
4.864
86.6
0.246
4.4
4.617
82.2
1.12
4.122
9.515
100
-1.534
-16.1
11.049
116.1
—
0
1.191
12.5
3.88
40.8
7.169
75.3
0.068
0.7
-0.001
-0.01
7.236
76
0.291
3.1
6.944
73
1.679
4.135
4.079
100
-0.557
-13.7
4.636
113.7
—
0
0.469
11.5
1.43
35.1
3.206
78.6
0.08
2
—
0
3.286
80.6
0.216
5.3
3.069
75.2
0.742
4.135
6.765
100
-0.763
-11.3
7.528
111.3
—
0
0.76
11.2
1.756
26
5.772
85.3
0.113
1.7
—
0
5.885
87
0.42
6.2
5.465
80.8
1.322
4.135
4
100
-0.343
-8.6
4.343
108.6
—
0
0.404
10.1
0.972
24.3
3.371
84.3
0.153
3.8
—
0
3.524
88.1
0.193
4.8
3.331
83.3
0.806
4.135
7.624
100
0.277
3.6
7.347
96.4
—
0
0.527
6.9
1.565
20.5
5.782
75.8
-0.077
-1.01
—
0
5.705
74.8
0.4
5.2
5.306
69.6
1.283
4.135
3.809
100
-0.364
-9.6
4.173
109.6
—
0
0.475
12.5
1.238
32.5
2.935
77.1
0.087
2.3
—
0
3.022
79.3
0.098
2.6
2.924
76.8
0.707
4.135
1.531
100
-0.2
-13.06
1.731
113.1
—
0
0.227
14.8
0.543
35.5
1.188
77.6
0.027
1.8
—
0
1.215
79.4
0.228
14.9
0.987
64.5
0.239
4.135