Vivid Statements
VV
Vivid 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
4.943
100
3.313
67
1.631
33
—
0
1.414
28.6
1.985
40.2
-0.354
-7.2
-0.019
-0.4
—
0
-0.374
-7.6
—
0
-0.374
-7.6
-0.012
32.286
5.912
100
3.354
56.7
2.558
43.3
—
0
1.336
22.6
1.919
32.5
0.639
10.8
-0.116
-2
—
0
0.523
8.8
0.008
0.1
0.515
8.7
0.016
32.402
5.753
100
3.595
62.5
2.158
37.5
—
0
1.481
25.7
2.093
36.4
0.064
1.1
-0.081
-1.4
—
0
-0.017
-0.3
—
0
-0.017
-0.3
-0.001
32.17
6.541
100
6.085
93
0.456
7
—
0
1.766
27
2.647
40.5
-2.191
-33.5
-0.003
-0.05
—
0
-2.194
-33.6
0.026
0.4
-2.22
-33.9
-0.069
32.17
13.642
100
8.189
60
5.453
40
—
0
1.736
12.7
2.409
17.7
3.043
22.3
-0.204
-1.5
—
0
2.839
20.8
—
0
2.839
20.8
0.088
32.17
9.591
100
7.073
73.7
2.518
26.3
—
0
1.674
17.4
2.325
24.2
0.193
2
-0.124
-1.3
—
0
0.069
0.7
0.048
0.5
0.021
0.2
0.001
32.17
7.605
100
5.134
67.5
2.471
32.5
—
0
1.753
23.1
2.403
31.6
0.068
0.9
-0.084
-1.1
—
0
-0.016
-0.2
-0.066
-0.9
0.05
0.7
0.002
32.17
7.685
100
5.383
70.1
2.301
29.9
—
0
1.557
20.3
15.322
199.4
-13.02
-169.4
-0.117
-1.5
—
0
-13.138
-171
-0.133
-1.7
-13.004
-169.2
-0.404
32.17
6.572
100
4.224
64.3
2.348
35.7
—
0
1.278
19.4
2.411
36.7
-0.063
-1
-0.024
-0.4
—
0
-0.087
-1.3
—
0
-0.087
-1.3
-0.003
32.175
4.662
100
3.347
71.8
1.315
28.2
—
0
1.265
27.1
2.547
54.6
-1.232
-26.4
-0.259
-5.6
—
0
-1.492
-32
—
0
-1.492
-32
-0.046
32.175
5.198
100
3.162
60.8
2.035
39.2
—
0
1.179
22.7
2.29
44.1
-0.255
-4.9
-0.018
-0.4
—
0
-0.273
-5.3
—
0
-0.273
-5.3
-0.008
32.175
5.926
100
4.434
74.8
1.492
25.2
—
0
1.102
18.6
1.076
18.2
0.416
7
-0.312
-5.3
—
0
0.104
1.8
0.019
0.3
0.085
1.4
0.003
32.175
7.466
100
4.299
57.6
3.167
42.4
—
0
0.95
12.7
2.863
38.4
0.303
4.1
-0.164
-2.2
—
0
0.139
1.9
0.016
0.2
0.122
1.6
0.003
37.259
10.068
100
6.41
63.7
3.659
36.3
—
0
1.437
14.3
2.471
24.5
1.187
11.8
-0.294
-2.9
0
-0.001
0.894
8.9
0.015
0.2
0.878
8.7
0.03
29.632
6.372
100
2.901
45.5
3.471
54.5
—
0
1.252
19.7
2.384
37.4
1.087
17.1
-0.06
-0.9
—
0
1.027
16.1
0.019
0.3
1.008
15.8
0.034
29.632
6.34
100
2.506
39.5
3.833
60.5
—
0
1.455
22.9
2.499
39.4
1.335
21.1
-0.379
-6
—
0
0.956
15.1
0.112
1.8
0.844
13.3
0.028
29.632
5.023
100
1.913
38.1
3.109
61.9
—
0
1.288
25.6
2.333
46.4
0.777
15.5
-0.198
-3.9
—
0
0.579
11.5
0.01
0.2
0.569
11.3
0.019
29.632
4.184
100
1.644
39.3
2.54
60.7
—
0
1.419
33.9
2.471
59.1
0.069
1.7
-0.313
-7.5
—
0
-0.244
-5.8
0.073
1.7
-0.317
-7.6
-0.011
29.632
4.152
100
1.941
46.8
2.211
53.2
—
0
1.445
34.8
2.631
63.4
-0.42
-10.1
-0.244
-5.9
—
0
-0.664
-16.003
0.001
0.02
-0.665
-16.02
-0.022
29.632
4.768
100
2.383
50
2.385
50
—
0
1.354
28.4
3.445
72.3
-1.061
-22.2
-0.231
-4.8
—
0
-1.291
-27.08
-0.008
-0.2
-1.283
-26.9
-0.043
29.622
4.915
100
2.611
53.1
2.304
46.9
—
0
1.799
36.6
3.527
71.8
-1.223
-24.9
-0.338
-6.9
—
0
-1.561
-31.8
—
0
-1.561
-31.8
-0.053
29.654
4.44
100
2.59
58.3
1.85
41.7
—
0
1.74
39.2
3.02
68
-1.17
-26.4
-0.06
-1.4
-0.22
-5
-1.23
-27.7
0.01
0.2
-1.24
-27.9
-0.04
28.16
3.36
100
1.89
56.3
1.47
43.8
—
0
1.71
50.9
2.83
84.2
-1.36
-40.5
-0.33
-9.8
-0.14
-4.2
-1.69
-50.3
0.06
1.8
-1.75
-52.08
-0.06
28.21
3.82
2.15
1.67
—
1.51
1.81
-0.14
-0.49
-0.93
-0.63
5.91
-6.54
-0.21
31.43
4.38
2.08
2.3
—
1.69
2.12
0.17
-0.49
-0.69
-0.32
0.52
-0.85
-0.03
28.14
5
2.36
2.64
—
1.69
0.59
2.06
-0.73
—
1.33
0.25
1.08
0.04
28.4
4.46
2.01
2.45
—
1.78
3.74
-1.29
-0.16
-0.21
-1.45
0.5
-1.94
-0.07
27.88
3.86
2.53
1.33
—
1.68
0.92
0.41
0.09
-1.43
0.49
-1.35
1.85
0.07
26.57
5.42
3.27
2.14
—
1.49
2.55
-0.41
-0.05
-0.14
-0.45
0.42
-0.87
-0.04
23.72
6.84
3.19
3.65
—
2
3.47
0.18
-0.35
0.22
-0.17
0.57
-0.74
-0.03
28.01
6.63
2.93
3.7
—
2.02
0.47
3.23
-0.08
0.01
3.16
0.39
2.76
0.1
27.88
4.59
1.6
3
—
1.43
4.78
-1.78
—
-0.03
-1.79
-0.53
-1.25
-0.04
27.95
4.67
2.3
2.37
—
1.29
2.65
-0.29
0.06
-0.03
-0.22
-8.69
8.47
0.37
22.75
3.13
0.83
2.3
—
1.23
2.19
0.11
-0.19
-0.06
-0.08
0.26
-0.34
-0.01
27.95
4.92
2.31
2.62
—
0.86
1.68
0.93
-0.02
-0.06
0.91
0.2
0.72
0.03
25.3
4.71
0.83
3.87
—
0.34
3.95
-0.07
0.33
-0.15
-0.53
0.61
-1.14
-0.05
25.58
3.93
2
1.92
—
0.78
1.1
0.83
-0.02
-0.06
0.78
0.01
0.76
0.03
25.3
2.57
1.42
1.16
—
0.67
0.82
0.34
-0.01
-0.07
0.75
0.07
0.68
0.03
25.58
2.48
1.25
1.23
—
0.87
1.1
0.14
-0.01
—
0.39
0.03
0.37
0.01
25.3
3.05
1.54
1.51
—
0.67
0.99
0.52
-0.01
-0.03
0.53
0.13
0.4
0.02
25.3
1.82
0.83
0.99
—
0.96
1.19
-0.2
-0.01
—
0.14
0.02
0.13
0.01
25.3
1.03
0.33
0.7
—
0.77
1.01
-0.3
-0.01
—
0.02
—
0.02
—
25.3
1.02
0.56
0.46
—
0.51
0.64
-0.18
—
—
0.22
0.04
0.18
0.01
25.3