Gremi Statements
GM
Gremi 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
25.089
100
13.68
54.5
11.409
45.5
—
0
9.554
38.1
9.55
38.1
1.859
7.4
-0.168
-0.7
—
0
1.691
6.7
0.328
1.3
1.262
5
0.705
1.79
24.728
100
13.431
54.3
11.297
45.7
—
0
9.249
37.4
9.168
37.1
2.129
8.6
-0.187
-0.8
—
0
1.942
7.9
0.204
0.8
1.622
6.6
0.906
1.79
21.545
100
12.349
57.3
9.196
42.7
—
0
8.856
41.1
8.838
41
0.358
1.7
-0.024
-0.1
—
0
0.334
1.6
0.546
2.5
-0.272
-1.3
-0.152
1.79
27.688
100
15.361
55.5
12.327
44.5
—
0
8.083
29.2
8.514
30.7
3.813
13.8
-0.046
-0.2
—
0
3.767
13.6
0.78
2.8
2.864
10.3
1.609
1.78
23.655
100
13.449
56.9
10.206
43.1
—
0
9.236
39
9.147
38.7
1.059
4.5
-0.067
-0.3
—
0
0.992
4.2
0.335
1.4
0.454
1.9
0.255
1.78
25.351
100
13.663
53.9
11.688
46.1
—
0
9.124
36
9.102
35.9
2.586
10.2
-0.061
-0.2
—
0
2.525
10
0.815
3.2
1.386
5.5
0.779
1.78
20.692
100
11.209
54.2
9.483
45.8
—
0
8.482
41
8.434
40.8
1.049
5.1
-0.138
-0.7
—
0
0.911
4.4
0.23
1.1
0.452
2.2
0.262
1.728
29.367
100
14.365
48.9
15.002
51.1
—
0
12.854
43.8
12.848
43.7
2.154
7.3
-0.02
-0.07
—
0
2.134
7.3
3.381
11.5
-1.37
-4.7
-0.793
1.728
24.356
100
13.255
54.4
11.101
45.6
—
0
8.247
33.9
7.77
31.9
3.331
13.7
-0.022
-0.09
—
0
3.309
13.6
0.192
0.8
2.91
11.9
1.684
1.728
25.091
100
11.912
47.5
13.179
52.5
—
0
8.287
33
8.147
32.5
5.032
20.1
0.197
0.8
—
0
5.229
20.8
0.55
2.2
4.449
17.7
2.574
1.728
21.818
100
11.06
50.7
10.758
49.3
—
0
8.39
38.5
8.265
37.9
2.493
11.4
-0.283
-1.3
—
0
2.21
10.1
0.181
0.8
1.795
8.2
1.051
1.708
26.739
100
13.657
51.1
13.082
48.9
—
0
7.781
29.1
7.861
29.4
5.221
19.5
-0.371
-1.4
—
0
4.85
18.1
0.562
2.1
4.11
15.4
2.406
1.708
23.17
100
12.542
54.1
10.628
45.9
—
0
6.952
30
6.985
30.1
3.643
15.7
-0.194
-0.8
—
0
3.449
14.9
0.416
1.8
2.853
12.3
1.67
1.708
22.707
100
11.045
48.6
11.662
51.4
—
0
7.029
31
5.958
26.2
5.704
25.1
-0.091
-0.4
—
0
5.613
24.7
0.119
0.5
5.334
23.5
3.123
1.708
23.526
100
12.576
53.5
10.95
46.5
—
0
7.605
32.3
7.624
32.4
3.326
14.1
0.555
2.4
—
0
3.881
16.5
0.344
1.5
3.1
13.2
1.815
1.708
29.584
100
14.704
49.7
14.88
50.3
—
0
9.224
31.2
10.611
35.9
4.269
14.4
-1.678
-5.7
—
0
2.591
8.8
0.822
2.8
1.728
5.8
1.012
1.708
25.864
100
14.281
55.2
11.583
44.8
—
0
7.607
29.4
7.622
29.5
3.961
15.3
-0.226
-0.9
—
0
3.735
14.4
0.419
1.6
3.08
11.9
1.803
1.708
27.933
100
14.168
50.7
13.765
49.3
—
0
7.661
27.4
8.352
29.9
5.413
19.4
0.142
0.5
—
0
5.555
19.9
-0.673
-2.4
6.567
23.5
3.845
1.708
24.561
100
13.644
55.6
10.917
44.4
—
0
7.418
30.2
7.614
31
3.303
13.4
-0.501
-2.04
—
0
2.802
11.4
-0.281
-1.1
2.328
9.5
1.363
1.708
27.365
100
12.861
47
14.504
53
—
0
9.875
36.1
12.072
44.1
2.432
8.9
-0.47
-1.7
—
0
1.962
7.2
1.326
4.8
0.762
2.8
0.446
1.708
24.248
100
15.226
62.8
9.022
37.2
—
0
7.075
29.2
6.691
27.6
2.331
9.6
-0.396
-1.6
—
0
1.935
8
0.184
0.8
0.697
2.9
0.408
1.708
27.28
100
11.75
43.1
15.53
56.9
—
0
11.72
43
12.48
45.7
3.05
11.2
-0.54
-2
-0.32
-1.2
2.51
9.2
-1.45
-5.3
5.32
19.5
3.12
1.71
22.95
100
13.56
59.1
9.39
40.9
—
0
8.65
37.7
8.74
38.1
0.65
2.8
-0.55
-2.4
-0.1
-0.4
0.1
0.4
0.02
0.09
-0.07
-0.3
-0.04
1.71
26.04
15.87
10.16
—
9.98
10.09
0.08
-0.95
-1.13
-0.87
-1.21
0.27
0.16
1.71
22.5
15.58
6.91
—
6.99
6.66
0.25
-0.87
-0.54
-0.61
0.04
-0.31
-0.18
1.71
25.25
14.24
11.01
—
10.42
9.98
1.03
-0.44
-0.57
0.6
-0.28
1.1
0.65
1.71
24.21
16.77
7.44
—
6.79
6.53
0.91
-0.39
-0.48
0.53
0.41
-0.13
-0.07
1.71
30.6
28.06
2.55
—
-0.56
-4.66
7.2
-0.33
—
6.87
-2.45
9.02
5.28
1.71
24.45
14.68
9.77
—
11.34
11.37
-1.6
-0.35
-0.41
-1.95
0.15
-1.92
-1.12
1.71
27.85
15.65
12.21
—
10.31
9.62
2.58
-0.61
-0.72
1.98
0.19
2.02
1.18
1.71
25.74
13.51
12.23
—
12.05
11.23
0.99
-0.53
-1.1
0.47
0.14
0.07
0.04
1.71