Telestrada Statements
TL
Telestrada 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
13.578
100
5.716
42.1
7.862
57.9
—
0
5.259
38.7
5.395
39.7
2.467
18.2
0.152
1.1
0.016
0.1
2.655
19.6
0.514
3.8
2.142
15.8
1.056
2.029
13.133
100
5.416
41.2
7.717
58.8
—
0
5.185
39.5
5.4
41.1
2.317
17.6
0.052
0.4
-1.268
-9.7
1.147
8.7
0.492
3.7
0.654
5
0.323
2.029
12.833
100
5.284
41.2
7.55
58.8
—
0
5.152
40.1
5.112
39.8
2.438
19
0.041
0.3
-0.041
-0.3
2.438
19
0.479
3.7
1.959
15.3
0.861
2.275
12.305
100
5.322
43.3
6.983
56.7
—
0
5.425
44.1
5.45
44.3
1.533
12.5
0.054
0.4
-0.247
-2.01
1.488
12.1
0.358
2.9
1.13
9.2
0.557
2.029
12.724
100
4.782
37.6
7.942
62.4
—
0
4.789
37.6
4.721
37.1
3.22
25.3
0.827
6.5
0.001
0.005
4.048
31.8
0.578
4.5
3.471
27.3
1.711
2.029
12.815
100
5.651
44.1
7.164
55.9
—
0
4.158
32.4
4.129
32.2
3.035
23.7
0.015
0.1
-1.511
-11.8
1.538
12
0.596
4.6
0.942
7.4
0.464
2.029
12.464
100
5.701
45.7
6.763
54.3
—
0
4.563
36.6
4.467
35.8
2.297
18.4
0.052
0.4
-3.806
-30.5
-1.376
-11.04
0.434
3.5
-1.811
-14.5
-0.796
2.275
12.799
100
5.578
43.6
7.221
56.4
—
0
5.085
39.7
5.052
39.5
2.169
16.9
0.019
0.1
0
-0.0006
2.21
17.3
0.475
3.7
1.735
13.6
0.762
2.275
14.005
100
6.298
45
7.707
55
—
0
4.747
33.9
4.85
34.6
2.857
20.4
0.01
0.07
0
-0.003
2.843
20.3
0.557
4
2.286
16.3
1.005
2.275
14.559
100
6.162
42.3
8.397
57.7
—
0
4.926
33.8
4.861
33.4
3.536
24.3
0.008
0.05
-0.002
-0.02
3.558
24.4
0.685
4.7
2.873
19.7
1.263
2.275
34.268
100
13.847
40.4
20.421
59.6
—
0
9.374
27.4
9.279
27.1
11.142
32.5
0.034
0.1
0
-0.0003
11.187
32.6
2.21
6.4
8.977
26.2
3.945
2.275
16.439
100
6.648
40.4
9.791
59.6
—
0
4.692
28.5
4.677
28.5
5.114
31.1
0.015
0.09
0
-0.0003
5.14
31.3
0.996
6.1
4.143
25.2
1.515
2.734
13.888
100
6.923
49.8
6.965
50.2
—
0
4.529
32.6
12.595
90.7
-5.63
-40.5
0.038
0.3
0
-0.0005
-6.043
-43.5
0.502
3.6
-6.545
-47.1
-2.394
2.734
13.893
100
6.578
47.3
7.315
52.7
—
0
4.376
31.5
4.367
31.4
2.948
21.2
0.005
0.04
0
-0.0006
3.029
21.8
0.592
4.3
2.438
17.5
0.808
3.018
14.169
100
6.674
47.1
7.496
52.9
—
0
4.721
33.3
4.79
33.8
2.705
19.1
0.009
0.07
—
0
2.715
19.2
0.582
4.1
2.132
15.1
0.684
3.118
14.147
100
6.539
46.2
7.608
53.8
—
0
5.382
38
5.343
37.8
2.265
16
0.009
0.06
—
0
2.273
16.1
0.411
2.9
1.862
13.2
0.597
3.118
13.555
100
6.044
44.6
7.511
55.4
—
0
5.273
38.9
5.418
40
2.092
15.4
-0.018
-0.1
-0.002
-0.01
2.072
15.3
0.358
2.6
1.714
12.6
0.55
3.117
13.493
100
6.161
45.7
7.332
54.3
—
0
5.205
38.6
5.174
38.3
2.158
16
0.009
0.07
0
-0.0007
2.223
16.5
0.463
3.4
1.76
13
0.583
3.018
13.627
100
6.104
44.8
7.524
55.2
—
0
5.702
41.8
5.691
41.8
1.833
13.5
0.003
0.02
0
-0.0002
1.836
13.5
0.339
2.5
1.497
11
0.496
3.018
13.872
100
6.225
44.9
7.647
55.1
—
0
4.747
34.2
4.706
33.9
2.941
21.2
0.013
0.09
-0.001
-0.007
2.956
21.3
0.601
4.3
2.355
17
0.76
3.099
14.266
100
6.808
47.7
7.458
52.3
—
0
4.725
33.1
4.712
33
2.746
19.3
0.015
0.1
0.001
0.004
2.765
19.4
0.051
0.4
2.714
19
0.87
3.119
14.25
100
7.09
49.8
7.16
50.2
—
0
4.64
32.6
4.61
32.4
2.55
17.9
0.01
0.07
—
0
2.56
18
0.04
0.3
2.51
17.6
0.81
3.1
14.03
100
6.41
45.7
7.62
54.3
—
0
5
35.6
5.01
35.7
2.62
18.7
0.03
0.2
—
0
2.66
19
0.04
0.3
2.63
18.7
0.84
3.14
14.2
100
6.5
45.8
7.7
54.2
—
0
4.96
34.9
4.99
35.1
2.72
19.2
0.01
0.07
—
0
2.75
19.4
0.04
0.3
2.71
19.1
0.87
3.11
14.64
6.22
8.42
—
4.83
6.49
1.93
0.03
—
1.71
0.09
1.62
0.52
3.12
14.75
7.15
7.6
—
4.55
4.52
3.08
—
—
2.92
0.03
2.89
0.93
3.11
15
7.45
7.56
—
4.46
4.47
3.08
-0.01
—
3.01
0.04
2.98
0.96
3.12
14.64
7.06
7.58
—
4.57
4.51
3.07
-0.06
—
2.89
0.04
2.85
0.91
3.12
15.39
14.45
0.94
—
-1.39
-1.09
2.03
-0.04
—
1.99
-0.3
2.25
0.72
3.12
15.35
8
7.35
—
5.08
5.02
2.34
-0.05
—
2.29
0.02
2.27
0.73
3.12
15.67
7.66
8.01
—
5.63
5.64
2.38
-2.62
—
-0.25
0.16
-0.41
-0.13
3.12
16.35
8.93
7.42
—
5.71
5.65
1.77
-0.05
—
1.72
0.28
1.44
0.46
3.12
16.9
10.22
6.68
—
4.99
5.19
1.5
-0.11
-0.02
0.64
0.08
0.56
0.18
3.02
17.42
10.36
7.06
—
5.45
5.36
1.7
-0.14
—
1.56
0.39
1.17
0.37
3.12
18.19
10.75
7.44
—
5.31
4.39
3.06
-0.17
—
2.5
0.34
2.15
0.69
3.12
19.43
11.98
7.46
—
5.53
5.49
1.97
-0.22
—
1.82
0.5
1.32
0.42
3.12
20.05
12.09
7.97
—
6.83
6.85
1.11
-0.25
-0.03
0.6
-0.11
0.67
0.21
3.12
6.76
4.34
2.43
—
2.05
2.09
0.33
-0.21
—
0.12
0.07
0.06
0.02
3.12
7.01
4.42
2.59
—
1.96
1.96
0.63
0.01
—
0.64
0.19
0.45
0.14
3.12
6.29
3.74
2.56
—
1.65
1.64
0.91
0.03
—
0.94
0.28
0.66
0.21
3.12
7.85
5.01
2.84
—
1.93
1.98
0.87
0.01
-0.36
0.52
0.09
0.43
0.14
3.12
10.21
6.72
3.49
—
2.26
2.2
1.29
-0.27
0.05
1.07
0.36
0.71
0.29
2.47
7.54
4.78
2.76
—
2.31
2.25
0.5
0.17
-0.05
0.62
0.16
0.46
0.13
3.44
7.85
4.53
3.31
—
2.16
2.05
1.27
0.01
—
1.28
0.31
0.97
0.28
3.44
8.97
5.5
3.47
—
2.24
2.11
1.36
0.06
-0.27
1.12
0.25
0.87
0.33
2.64