Seko Statements
SE
Seko 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
54.599
100
46.366
84.9
8.233
15.1
—
0
6.789
12.4
6.983
12.8
1.25
2.3
-0.057
-0.1
-0.122
-0.2
1.127
2.1
0.177
0.3
0.95
1.7
0.143
6.65
52.284
100
44.783
85.7
7.501
14.3
—
0
7.216
13.8
7.226
13.8
0.275
0.5
-0.013
-0.02
0.269
0.5
0.65
1.2
0.097
0.2
0.553
1.1
0.083
6.65
70.834
100
57.571
81.3
13.263
18.7
—
0
7.376
10.4
6.238
8.8
7.025
9.9
-0.081
-0.1
0.075
0.1
6.986
9.9
1.274
1.8
5.712
8.1
0.859
6.65
82.73
100
64.616
78.1
18.114
21.9
—
0
8.601
10.4
8.813
10.7
9.301
11.2
-0.14
-0.2
0.19
0.2
9.371
11.3
1.795
2.2
7.576
9.2
1.139
6.65
54.03
100
47.032
87
6.998
13
—
0
6.721
12.4
6.824
12.6
0.174
0.3
-0.414
-0.8
0.002
0.004
-0.238
-0.4
-0.055
-0.1
-0.183
-0.3
-0.028
6.65
45.232
100
40.879
90.4
4.353
9.6
—
0
6.844
15.1
6.815
15.1
-2.462
-5.4
-0.207
-0.5
-0.01
-0.02
-2.61
-5.8
-0.536
-1.2
-2.074
-4.6
-0.312
6.65
48.168
100
42.585
88.4
5.583
11.6
—
0
6.367
13.2
6.562
13.6
-0.979
-2.03
-0.191
-0.4
0.151
0.3
-1.001
-2.08
-0.142
-0.3
-0.859
-1.8
-0.129
6.65
60.863
100
51.386
84.4
9.477
15.6
—
0
7.345
12.1
7.431
12.2
2.046
3.4
-0.267
-0.4
0.157
0.3
2.015
3.3
0.375
0.6
1.64
2.7
0.247
6.65
44.565
100
39.839
89.4
4.726
10.6
—
0
6.366
14.3
6.569
14.7
-1.843
-4.1
-0.097
-0.2
-0.135
-0.3
-1.98
-4.4
-0.383
-0.9
-1.597
-3.6
-0.24
6.65
40.131
100
35.193
87.7
4.938
12.3
—
0
6.765
16.9
6.636
16.5
-1.698
-4.2
-0.164
-0.4
0.722
1.8
-1.099
-2.7
-0.206
-0.5
-0.893
-2.2
-0.134
6.65
49.996
100
41.672
83.4
8.324
16.6
—
0
6.547
13.1
6.829
13.7
1.495
3
0.003
0.006
-0.19
-0.4
1.321
2.6
0.249
0.5
1.072
2.1
0.161
6.65
60.948
100
50.359
82.6
10.589
17.4
—
0
7.727
12.7
8.014
13.1
2.575
4.2
-0.107
-0.2
-0.36
-0.6
2.213
3.6
0.436
0.7
1.777
2.9
0.267
6.65
41.722
100
35.562
85.2
6.16
14.8
—
0
5.871
14.1
4.167
10
1.993
4.8
-0.103
-0.2
0.054
0.1
1.968
4.7
0.352
0.8
1.616
3.9
0.243
6.65
35.78
100
30.671
85.7
5.109
14.3
—
0
6.087
17
4.867
13.6
0.242
0.7
-0.139
-0.4
0.135
0.4
0.216
0.6
0.033
0.09
0.183
0.5
0.028
6.65
47.852
100
39.572
82.7
8.28
17.3
—
0
6.525
13.6
6.739
14.1
1.541
3.2
-0.106
-0.2
-0.24
-0.5
1.193
2.5
0.209
0.4
0.984
2.1
0.148
6.65
61.852
100
49.895
80.7
11.957
19.3
—
0
7.788
12.6
8.225
13.3
3.732
6
-0.122
-0.2
0.104
0.2
3.721
6
0.729
1.2
2.992
4.8
0.45
6.65
43.569
100
36.152
83
7.417
17
—
0
6.111
14
5.914
13.6
1.503
3.4
-0.12
-0.3
0.183
0.4
1.447
3.3
0.279
0.6
1.168
2.7
0.176
6.65
40.347
100
33.371
82.7
6.976
17.3
—
0
6.508
16.1
6.412
15.9
0.564
1.4
-0.1
-0.2
0.103
0.3
0.6
1.5
0.106
0.3
0.494
1.2
0.074
6.65
46.52
100
37.288
80.2
9.232
19.8
—
0
6.181
13.3
6.24
13.4
2.992
6.4
-0.067
-0.1
0.025
0.05
2.926
6.3
0.57
1.2
2.356
5.1
0.354
6.65
63.651
100
50.384
79.2
13.267
20.8
—
0
8.117
12.8
7.968
12.5
5.299
8.3
-0.071
-0.1
-0.022
-0.03
5.226
8.2
1.006
1.6
4.22
6.6
0.635
6.65
38.997
100
32.551
83.5
6.446
16.5
—
0
5.84
15
5.728
14.7
0.718
1.8
-0.07
-0.2
0.271
0.7
1.021
2.6
0.203
0.5
0.818
2.1
0.123
6.65
33.79
100
28.03
83
5.75
17
—
0
5.92
17.5
5.71
16.9
0.04
0.1
-0.04
-0.1
-0.14
-0.4
-0.1
-0.3
-0.01
-0.03
-0.09
-0.3
-0.01
6.65
47.33
100
36.68
77.5
10.65
22.5
—
0
5.98
12.6
5.71
12.1
4.94
10.4
-0.06
-0.1
—
0
4.88
10.3
0.94
2
3.94
8.3
0.59
6.65
63.23
50.17
13.06
—
7.8
7.8
5.27
-0.08
0.12
5.31
1.05
4.26
0.64
6.65
41.36
34.37
6.99
—
5.28
5.08
1.91
-0.09
0.04
1.86
0.37
1.49
0.22
6.65
37.5
31.34
6.16
—
5.62
5.41
0.75
-0.09
0.01
0.71
0.13
0.58
0.09
6.65
42.58
34.78
7.81
—
5.04
4.9
2.9
-0.09
0.5
3.31
0.63
2.68
0.4
6.65
54.08
43.69
10.39
—
6.39
6.01
4.38
-0.08
-0.34
3.98
0.78
3.2
0.48
6.65
34.26
29.28
4.98
—
4.61
4.5
0.48
-0.08
0.14
0.55
0.11
0.44
0.07
6.65
27.35
23.48
3.86
—
4.61
4.59
-0.72
-0.06
-0.11
-0.9
-0.17
-0.73
-0.11
6.65
36.54
29.83
6.72
—
4.86
4.72
2
-0.06
0.02
1.95
0.38
1.57
0.24
6.65
47.32
37.89
9.43
—
5.22
5.32
4.11
0.03
-0.05
4.09
0.78
3.31
0.5
6.65
32.36
27.45
4.9
—
4.4
4.18
0.73
-0.07
0.01
0.69
0.14
0.55
0.08
6.65
26.41
22.72
3.7
—
4.43
4.04
-0.35
-0.07
-0.11
-0.49
-0.11
-0.38
-0.06
6.65
35.22
29.1
6.12
—
4.68
4.38
1.74
-0.07
0.27
1.94
0.39
1.55
0.23
6.65
42.28
34.52
7.76
—
5.62
5.88
1.88
-0.07
0.08
1.89
0.39
1.51
0.23
6.65
29.57
24.87
4.7
—
3.93
3.44
1.26
-0.09
-0.01
1.16
0.21
0.95
0.14
6.65
27.5
23.41
4.08
—
3.75
3.68
0.41
-0.07
0.1
0.44
0.09
0.35
0.05
6.65
30.94
24.67
6.27
—
4.02
4.05
2.22
-0.06
-0.03
2.2
0.42
1.79
0.27
6.65
42.89
34.63
8.26
—
5.4
5.22
3.04
-0.29
0.09
2.84
0.52
2.33
0.35
6.65
27.62
22.71
4.9
—
3.43
3.14
1.77
-0.12
0.01
1.66
0.32
1.34
0.2
6.65
23.99
20.87
3.12
—
3.33
3.44
-0.32
-0.18
0.06
-0.43
-0.06
-0.37
-0.05
6.65
33.1
26.86
6.24
—
3.95
3.78
2.45
-0.13
-0.09
2.44
0.47
1.97
0.3
6.65
42.35
34.05
8.3
—
6.12
5.79
2.52
-0.26
0.08
2.31
0.28
2.03
0.31
6.65