Merlin Statements
MR
Data from Merlin`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
PLN - Polish zloty
Last reporting period:
30 Sep, 2022
Next reporting period:
29 Dec, 2022
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
—
Merlin 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
0.092
-86.4 %
100
2.555
2784.7
-2.463
-1121.3 %
-2684.7
—
0
-0.002
-2.3
-1.622
-2243.9 %
-1767.7
-0.841
-608.3 %
-917.06
—
0
—
0
-0.841
-684 %
-917.07
—
0
-0.841
-684 %
-917.07
-0.002
411.41
0.674
-66.4 %
100
0.433
64.2
0.241
838.4 %
35.8
—
0
-0.004
-0.6
0.076
-69.4 %
11.2
0.166
159.2 %
24.6
-0.021
-3.2
—
0
0.144
118.7 %
21.4
—
0
0.144
118.5 %
21.4
0
411.41
2.004
0.4 %
100
2.037
101.6
-0.033
93.4 %
-1.6
—
0
0.104
5.2
0.247
-60.7 %
12.3
-0.28
75.1 %
-14
-0.007
-0.4
0.018
0.9
-0.771
49.1 %
-38.5
0.007
0.3
-0.777
48 %
-38.8
-0.002
411.41
1.996
-72.6 %
100
2.492
124.8
-0.496
61.7 %
-24.8
—
0
0.443
22.2
0.628
418.8 %
31.5
-1.124
-2.5 %
-56.3
-0.061
-3.05
0.009
0.4
-1.513
31.3 %
-75.8
-0.017
-0.9
-1.496
32.1 %
-74.9
-0.004
411.41
7.287
240 %
100
8.58
117.8
-1.294
-105.3 %
-17.8
—
0
1.387
19
-0.197
81.7 %
-2.7
-1.097
-347.3 %
-15.05
-0.094
-1.3
—
0
-2.202
-1754.1 %
-30.2
0.001
0.02
-2.203
-1793.3 %
-30.2
-0.005
411.41
2.143
-58.3 %
100
2.773
129.4
-0.63
5.1 %
-29.4
—
0
0.642
30
-1.073
-222.5 %
-50.09
0.443
128.8 %
20.7
-0.043
-2.03
-0.009
-0.4
-0.119
94.3 %
-5.5
-0.002
-0.1
-0.116
94.4 %
-5.4
0
411.41
5.144
-45.1 %
100
5.807
112.9
-0.664
-50.8 %
-12.9
—
0
0.745
14.5
0.876
-3.5 %
17
-1.54
-14.2 %
-29.9
-0.051
-1
0.009
0.2
-2.083
4.7 %
-40.5
0.004
0.08
-2.087
3 %
-40.6
-0.005
411.41
9.361
42.9 %
100
9.801
104.7
-0.44
38 %
-4.7
—
0
0.818
8.7
0.908
-9.3 %
9.7
-1.349
21.2 %
-14.4
-0.055
-0.6
-0.012
-0.1
-2.185
2.3 %
-23.3
-0.034
-0.4
-2.152
3.1 %
-23
-0.005
411.41
6.553
-29.7 %
100
7.263
110.8
-0.71
-1.8 %
-10.8
—
0
0.829
12.7
1.002
7.8 %
15.3
-1.712
-5.2 %
-26.1
-0.016
-0.2
-0.001
-0.02
-2.237
22.1 %
-34.1
-0.016
-0.2
-2.221
23.3 %
-33.9
-0.013
175.79
9.326
9.4 %
100
10.024
107.5
-0.698
45 %
-7.5
—
0
0.886
9.5
0.93
-15.4 %
10
-1.627
31.3 %
-17.4
-0.714
-7.7
-0.022
-0.2
-2.872
24.1 %
-30.8
0.022
0.2
-2.894
26.7 %
-31.03
-0.016
175.79
8.523
-56.9 %
100
9.791
114.9
-1.269
-5.3 %
-14.9
—
0
0.94
11
1.099
-71.6 %
12.9
-2.368
53.4 %
-27.8
-0.929
-10.9
-0.005
-0.06
-3.786
38.4 %
-44.4
0.161
1.9
-3.947
36.3 %
-46.3
-0.022
175.79
19.79
23.3 %
100
20.994
106.1
-1.204
47.5 %
-6.09
—
0
1.166
5.9
3.873
316.3 %
19.6
-5.077
-57.4 %
-25.7
-1.036
-5.2
-0.032
-0.2
-6.144
63.4 %
-31.04
0.051
0.3
-6.194
62.9 %
-31.3
-0.035
175.79
16.049
44.9 %
100
18.345
114.3
-2.296
-61.8 %
-14.3
—
0
1.214
7.6
0.93
-60.6 %
5.8
-3.226
14.7 %
-20.1
-13.548
-84.4
-0.001
-0.004
-16.771
-218.5 %
-104.5
-0.071
-0.4
-16.7
-209.2 %
-104.06
-0.095
175.79
11.077
-39.4 %
100
12.495
112.8
-1.419
8.3 %
-12.8
—
0
1.34
12.1
2.364
-3.5 %
21.3
-3.783
5.3 %
-34.2
-0.94
-8.5
-0.002
-0.01
-5.266
-9.3 %
-47.5
0.134
1.2
-5.4
-10.2 %
-48.8
-0.031
175.79
18.277
-45 %
100
19.824
108.5
-1.547
-22.1 %
-8.5
—
0
1.691
9.3
2.449
-71.7 %
13.4
-3.996
59.7 %
-21.9
-1.038
-5.7
0.003
0.02
-4.82
56 %
-26.4
0.08
0.4
-4.9
66.7 %
-26.8
-0.028
175.79
33.204
222.5 %
100
34.471
103.8
-1.267
51.4 %
-3.8
—
0
2.095
6.3
8.659
413.4 %
26.1
-9.926
-131.1 %
-29.9
-1.167
-3.5
-0.328
-1
-10.959
-113.6 %
-33.005
3.749
11.3
-14.708
-187.2 %
-44.3
-0.134
109.78
10.294
8 %
100
12.903
125.3
-2.608
-4.3 %
-25.3
—
0
1.426
13.8
1.687
0.4 %
16.4
-4.295
-2.7 %
-41.7
-0.802
-7.8
-0.034
-0.3
-5.131
0.8 %
-49.8
-0.01
-0.1
-5.121
1.3 %
-49.7
-0.057
89.776
9.53
-4.8 %
100
12.03
126.2
-2.5
-72.4 %
-26.2
—
0
1.25
13.1
1.68
2.4 %
17.6
-4.18
-35.7 %
-43.9
-0.89
-9.3
-0.18
-1.9
-5.17
-47.7 %
-54.2
0.02
0.2
-5.19
-48.3 %
-54.5
-0.06
89.78
10.01
-33.4 %
100
11.45
114.4
-1.45
4 %
-14.5
—
0
1.25
12.5
1.64
187.7 %
16.4
-3.08
-955.6 %
-30.8
-0.44
-4.4
—
0
-3.5
-483.3 %
-35
—
0
-3.5
-464.5 %
-35
-0.04
89.78
15.03
64.6 %
16.54
-1.51
-101.3 %
—
0.87
-1.87
-264 %
0.36
119 %
-0.57
—
-0.6
83.9 %
0.02
-0.62
83.3 %
-0.01
89.78
9.13
13.8 %
9.88
-0.75
68.4 %
—
1.1
1.14
23.9 %
-1.89
42.4 %
-2.22
—
-3.72
-11.4 %
—
-3.72
-11.4 %
-0.07
54.84
8.02
—
10.39
-2.37
—
—
0.63
0.92
—
-3.28
—
-0.03
-0.04
-3.34
-0.3 %
—
-3.34
-0.3 %
-0.07
51.34
8.02
-55.5 %
10.39
-2.37
46.1 %
—
0.63
0.92
-81.7 %
-3.28
65.2 %
-0.05
-0.01
-3.33
65.1 %
—
-3.33
65.1 %
-0.06
51.34
18.03
—
22.43
-4.4
-14566.7 %
—
1.37
5.03
25050 %
-9.43
-18760 %
-0.09
-0.02
-9.54
-15800 %
—
-9.54
-15800 %
-4.15
2.3
—
—
0.03
-0.03
-50 %
—
0.02
0.02
—
-0.05
-150 %
—
-0.01
-0.06
-200 %
—
-0.06
-200 %
-0.03
2.3
—
—
0.02
-0.02
-100 %
—
—
—
-100 %
-0.02
—
—
—
-0.02
—
—
-0.02
—
-0.01
2.3
—
—
0.01
-0.01
—
—
0.01
0.01
—
-0.02
—
—
-0.01
-0.02
—
—
-0.02
92 %
-0.01
2.3
—
—
0.01
-0.01
50 %
—
—
0.01
-66.7 %
-0.02
60 %
—
—
-0.02
60 %
0.23
-0.25
-400 %
-0.11
2.3
—
—
0.02
-0.02
—
—
—
0.03
400 %
-0.05
-400 %
—
-0.01
-0.05
-150 %
—
-0.05
-150 %
-0.02
2.3
—
—
0.02
-0.02
-100 %
—
—
-0.01
—
-0.01
—
—
-0.01
-0.02
-100 %
—
-0.02
-100 %
-0.01
2.3
—
—
0.01
-0.01
—
—
—
—
—
-0.01
—
—
—
-0.01
—
—
-0.01
—
-0.01
2.3