Movie Statements
MO
Movie 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
1.382
100
0.019
1.4
1.363
98.6
—
0
4.734
342.5
5.774
417.8
-4.411
-319.2
0.059
4.3
0.001
0.07
-4.351
-314.8
-0.097
-7.02
-1.947
-140.9
-0.757
2.573
0.235
100
0.037
15.7
0.198
84.3
—
0
0.317
134.9
1.105
470.2
-0.907
-386
1.429
608.1
-0.001
-0.4
2.386
1015.3
0.623
265.1
1.951
830.2
0.758
2.573
1.521
100
0.018
1.2
1.503
98.8
—
0
0.338
22.2
3.089
203.1
-1.586
-104.3
-0.455
-29.9
—
0
-2.041
-134.2
-0.128
-8.4
-1.622
-106.6
-0.63
2.573
1.511
100
—
0
—
0
—
0
0.531
35.1
2.148
142.2
-0.637
-42.2
-0.96
-63.5
0.001
0.07
-1.588
-105.1
-0.463
-30.6
-0.985
-65.2
-0.383
2.573
1.167
100
0.03
2.6
1.137
97.4
—
0
0.385
33
1.841
157.8
-0.704
-60.3
-0.835
-71.6
0.001
0.09
-2.089
-179.006
0.657
56.3
-2.514
-215.4
-0.977
2.573
3.799
100
0.128
3.4
3.671
96.6
—
0
1.23
32.4
5.262
138.5
-1.591
-41.9
-3.362
-88.5
-0.002
-0.05
7.85
206.6
1.831
48.2
6.587
173.4
2.56
2.573
1.68
100
-2.697
-160.5
4.377
260.5
—
0
0.976
58.1
5.262
313.2
-0.885
-52.7
0.059
3.5
0.001
0.06
5.562
331.1
1.072
63.8
4.795
285.4
1.863
2.573
3.424
100
-3.565
-104.1
6.989
204.1
—
0
1.214
35.5
7.239
211.4
-0.25
-7.3
-9.01
-263.2
-0.254
-7.4
-1.915
-55.9
-0.286
-8.3
-1.1
-32.1
-0.428
2.573
2.32
100
0.036
1.6
2.284
98.4
—
0
0.275
11.9
1.909
82.3
0.375
16.2
6.538
281.8
0.001
0.04
6.998
301.6
0.928
40
6.376
274.8
2.478
2.573
2.735
100
-0.108
-3.9
2.843
103.9
—
0
0.793
29
2.433
89
0.41
15
0.397
14.5
—
0
0.723
26.4
0.293
10.7
0.627
22.9
0.244
2.573
2.792
100
0.333
11.9
2.459
88.1
—
0
0.775
27.8
2.322
83.2
0.137
4.9
6.983
250.1
—
0
7.124
255.2
1.427
51.1
5.843
209.3
2.271
2.573
10.45
100
-0.04
-0.4
10.49
100.4
—
0
1.61
15.4
5.88
56.3
4.61
44.1
-0.04
-0.4
-0.46
-4.4
5.9
56.5
1.23
11.8
4.67
44.7
1.82
2.57
0.331
100
-0.648
-195.8
0.979
295.8
—
0
0.382
115.4
1.924
581.3
-0.945
-285.5
—
0
-0.244
-73.7
0.038
11.5
0.53
160.1
-0.457
-138.07
-0.178
2.573
7.001
100
0.871
12.4
6.13
87.6
—
0
0.612
8.7
1.199
17.1
4.93
70.4
0
-0.0004
-0.097
-1.4
4.833
69
0.936
13.4
3.897
55.7
1.514
2.573
0.886
100
0.074
8.3
0.812
91.7
—
0
0.26
29.3
0.675
76.3
0.136
15.4
—
0
0.007
0.8
0.144
16.3
0.013
1.5
0.131
14.8
0.051
2.573
1.664
100
0.723
43.5
0.941
56.5
—
0
0.29
17.4
1.075
64.6
-0.134
-8.05
0
-0.004
-0.002
-0.1
-0.136
-8.2
-0.038
-2.3
-0.098
-5.9
-0.038
2.573
0.711
100
-0.373
-52.5
1.085
152.5
—
0
0.247
34.7
0.764
107.4
0.321
45.1
-0.003
-0.4
-0.021
-2.9
0.298
41.9
0.041
5.8
0.257
36.1
0.1
2.573
0.799
100
-0.257
-32.1
1.056
132.1
—
0
0.319
40
0.79
98.8
0.266
33.3
—
0
-0.008
-1
0.258
32.3
0.032
4
0.227
28.3
0.088
2.573
0.985
100
-0.377
-38.3
1.362
138.3
—
0
0.197
20
0.891
90.4
0.472
47.9
0
-0.01
-0.002
-0.2
0.469
47.7
0.018
1.8
0.452
45.9
0.176
2.573
0.704
100
-0.291
-41.3
0.995
141.3
—
0
0.365
51.8
1.009
143.4
-0.014
-2.06
—
0
-0.016
-2.3
-0.027
-3.9
0.044
6.2
-0.071
-10.1
-0.028
2.573
0.763
100
-0.915
-120
1.679
220
—
0
0.307
40.2
1.11
145.4
0.569
74.5
—
0
-0.009
-1.2
0.56
73.4
—
0
0.56
73.4
0.218
2.573
0.64
100
-0.59
-92.2
1.23
192.2
—
0
0.24
37.5
0.71
110.9
0.52
81.3
—
0
—
0
0.52
81.3
—
0
0.52
81.3
0.2
2.57
0.02
100
-0.54
-2700
0.56
2800
—
0
0.21
1050
0.68
3400
-0.12
-600
—
0
—
0
-0.12
-600
—
0
-0.12
-600
-0.05
2.57
0.02
-0.64
0.67
—
0.31
0.82
-0.16
—
—
-0.16
—
-0.16
-0.06
2.57
0.03
-0.52
0.55
—
0.14
0.69
-0.14
—
—
-0.14
—
-0.14
-0.06
2.57