Creepy Statements
CR
Creepy 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
9.107
100
0.069
0.8
9.038
99.2
—
0
1.216
13.4
3.557
39.1
5.482
60.2
1.394
15.3
0.366
4
7.241
79.5
0.927
10.2
6.315
69.3
9.03
0.699
7.934
100
0.088
1.1
7.845
98.9
—
0
0.85
10.7
5.302
66.8
2.544
32.1
1.55
19.5
-0.299
-3.8
3.794
47.8
0.292
3.7
3.502
44.1
5.007
0.699
12.011
100
0.063
0.5
11.948
99.5
—
0
1.076
9
3.309
27.5
8.639
71.9
1.466
12.2
-0.104
-0.9
10.001
83.3
0.702
5.8
9.299
77.4
13.296
0.699
11.863
100
0.045
0.4
11.818
99.6
—
0
2.547
21.5
4.931
41.6
6.887
58.1
1.591
13.4
-0.678
-5.7
7.8
65.7
0.691
5.8
7.109
59.9
10.158
0.7
14.96
100
0.062
0.4
14.898
99.6
—
0
3.018
20.2
4.8
32.1
10.098
67.5
0.752
5
0.72
4.8
11.57
77.3
0.81
5.4
10.76
71.9
15.401
0.699
17.071
100
0.051
0.3
17.02
99.7
—
0
2.771
16.2
4.658
27.3
12.362
72.4
0.338
2
0.332
1.9
13.032
76.3
0.897
5.3
12.135
71.1
17.363
0.699
11.016
100
0.114
1
10.903
99
—
0
2.271
20.6
4.191
38
6.712
60.9
0.054
0.5
0.428
3.9
7.194
65.3
0.738
6.7
6.456
58.6
9.244
0.698
10.821
100
0.068
0.6
10.753
99.4
—
0
2.299
21.2
3.827
35.4
6.926
64
0.371
3.4
0.014
0.1
7.311
67.6
-0.653
-6.04
7.964
73.6
11.406
0.698
14.059
100
0.089
0.6
13.969
99.4
—
0
2.525
18
4.039
28.7
9.93
70.6
-0.037
-0.3
0.529
3.8
10.422
74.1
1.345
9.6
9.077
64.6
13.006
0.698
13.04
100
0.018
0.1
13.022
99.9
—
0
2.417
18.5
4.248
32.6
8.774
67.3
-0.03
-0.2
-0.292
-2.2
8.452
64.8
1.172
9
7.28
55.8
10.43
0.698
8.208
100
0.825
10
7.384
90
—
0
1.985
24.2
2.821
34.4
4.563
55.6
-0.004
-0.05
0.645
7.9
5.204
63.4
0.422
5.1
4.782
58.3
6.855
0.698
7.039
100
0.737
10.5
6.303
89.5
—
0
1.957
27.8
2.039
29
4.264
60.6
-0.004
-0.06
-0.343
-4.9
3.917
55.6
-2.685
-38.1
6.601
93.8
9.716
0.679
7.572
100
0.61
8.1
6.962
91.9
—
0
5.761
76.1
5.929
78.3
1.032
13.6
-0.003
-0.04
-0.412
-5.4
0.617
8.2
0.893
11.8
-0.275
-3.6
-0.405
0.679
21.883
100
0.675
3.1
21.208
96.9
—
0
0.645
2.9
1.677
7.7
19.532
89.3
-0.002
-0.01
-0.455
-2.08
19.074
87.2
3.832
17.5
15.242
69.7
22.433
0.679
1.177
100
0.373
31.7
0.804
68.3
—
0
0.066
5.6
0.127
10.8
0.677
57.5
0.001
0.06
0.184
15.6
0.862
73.2
0.022
1.9
0.84
71.4
1.236
0.679
2.355
100
-2.978
-126.4
5.333
226.4
—
0
0.232
9.9
5.513
234.1
-0.181
-7.7
—
0
-0.14
-6
-0.321
-13.6
0.257
10.9
-0.578
-24.5
-0.85
0.679
2.639
100
2.17
82.2
0.469
17.8
—
0
0.026
1
0.507
19.2
-0.038
-1.5
0
-0.008
0.021
0.8
-0.017
-0.7
-0.118
-4.5
0.101
3.8
0.148
0.679
0.953
100
0.486
51
0.467
49
—
0
0.019
2
0.217
22.8
0.25
26.2
0
-0.02
-0.016
-1.6
0.234
24.6
0.018
1.9
0.216
22.7
0.318
0.679
1.039
100
0.383
36.9
0.656
63.1
—
0
0.036
3.4
0.227
21.9
0.428
41.2
—
0
0
-0.02
0.428
41.2
0.028
2.7
0.4
38.5
0.589
0.679
1.975
100
0.587
29.7
1.388
70.3
—
0
0.02
1
0.314
15.9
1.074
54.4
-0.002
-0.1
0.065
3.3
1.137
57.5
0.14
7.1
0.996
50.4
1.466
0.679
2.68
100
0.65
24.3
2.03
75.7
—
0
0.04
1.5
0.18
6.7
1.85
69
—
0
—
0
1.85
69
0.16
6
1.69
63.1
2.49
0.68
—
100
0.01
0
-0.01
0
—
0
0.03
0
0.18
0
-0.19
0
—
0
—
0
-0.19
0
—
0
-0.19
0
-0.28
0.68
—
100
0.01
0
-0.01
0
—
0
0.03
0
0.29
0
-0.3
0
—
0
—
0
-0.3
0
—
0
-0.3
0
-0.44
0.68
—
0.01
-0.01
—
0.04
0.25
-0.26
—
—
-0.26
—
-0.26
-0.4
0.65
—
0.02
-0.02
—
0.01
0.1
-0.12
—
—
-0.12
—
-0.12
-0.18
0.65
—
—
—
—
0.02
0.16
-0.16
—
—
-0.16
—
-0.16
-0.25
0.65
—
0.01
-0.01
—
0.01
0.19
-0.2
—
—
-0.2
—
-0.2
-0.31
0.65