Grupa Statements
ZW
Grupa 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
1 102.17
100
826.06
74.9
276.11
25.1
—
0
219.38
19.9
219.23
19.9
56.879
5.2
-16.827
-1.5
-16.439
-1.5
23.613
2.1
4.177
0.4
19.436
1.8
1.892
10.271
1 206.3
100
840.49
69.7
365.81
30.3
—
0
261.21
21.7
260.32
21.6
105.48
8.7
-15.498
-1.3
20.637
1.7
110.62
9.2
19.501
1.6
91.121
7.6
8.871
10.271
701.26
100
518.67
74
182.59
26
—
0
177.17
25.3
176.24
25.1
6.344
0.9
-10.89
-1.6
2.263
0.3
-2.283
-0.3
-0.244
-0.03
-2.039
-0.3
-0.199
10.271
733.73
100
504.23
68.7
229.5
31.3
—
0
168.45
23
184.73
25.2
44.765
6.1
-3.65
-0.5
-5.242
-0.7
35.873
4.9
9.163
1.2
26.71
3.6
2.6
10.271
989.92
100
675.53
68.2
314.39
31.8
—
0
213.6
21.6
212.06
21.4
102.33
10.3
-2.538
-0.3
21.244
2.1
121.04
12.2
13.509
1.4
107.53
10.9
10.469
10.271
1 056.75
100
546.58
51.7
510.18
48.3
—
0
247.28
23.4
247.71
23.4
262.46
24.8
-5.077
-0.5
51.206
4.8
308.59
29.2
53.585
5.1
255.01
24.1
24.827
10.271
686.88
100
474.07
69
212.82
31
—
0
183.23
26.7
182.91
26.6
29.902
4.4
-3.467
-0.5
-4.759
-0.7
21.676
3.2
4.341
0.6
17.335
2.5
1.688
10.271
766.27
100
574.5
75
191.76
25
—
0
188.6
24.6
105.76
13.8
86
11.2
-2.851
-0.4
-5.53
-0.7
80.245
10.5
15.934
2.1
64.311
8.4
6.261
10.271
1 144.58
100
784.74
68.6
359.83
31.4
—
0
201.26
17.6
201.39
17.6
158.44
13.8
-1.63
-0.1
-9.929
-0.9
146.88
12.8
28.439
2.5
118.45
10.3
11.532
10.271
1 072.08
100
739.98
69
332.11
31
—
0
212.71
19.8
213.41
19.9
118.7
11.1
-9.42
-0.9
-2.912
-0.3
106.37
9.9
21.557
2
84.81
7.9
8.257
10.271
770.1
100
565.17
73.4
204.93
26.6
—
0
226.27
29.4
225.17
29.2
-20.238
-2.6
-10.945
-1.4
-11.593
-1.5
-42.776
-5.6
-7.882
-1.02
-34.894
-4.5
-3.397
10.271
763.73
100
510.65
66.9
253.08
33.1
—
0
195.54
25.6
212.18
27.8
40.9
5.4
-7.835
-1.03
4.739
0.6
37.804
4.9
10.866
1.4
26.938
3.5
2.623
10.271
1 076.91
100
691.4
64.2
385.51
35.8
—
0
232.34
21.6
232.36
21.6
153.15
14.2
-5.889
-0.5
-10.127
-0.9
137.13
12.7
27.496
2.6
109.63
10.2
10.674
10.271
1 122.47
100
744.64
66.3
377.83
33.7
—
0
258.58
23
259.47
23.1
118.36
10.5
-8.521
-0.8
3.332
0.3
113.17
10.1
22.093
2
91.081
8.1
8.867
10.271
606.69
100
412.73
68
193.96
32
—
0
182
30
181.48
29.9
12.477
2.1
-6.463
-1.07
2.874
0.5
8.888
1.5
2.395
0.4
6.493
1.1
0.632
10.271
722.89
100
447.14
61.9
275.75
38.1
—
0
155.41
21.5
178.48
24.7
97.276
13.5
0.438
0.06
3.356
0.5
101.07
14
17.563
2.4
83.507
11.6
8.13
10.271
958.9
100
600.8
62.7
358.1
37.3
—
0
216.8
22.6
216
22.5
142.1
14.8
-1.6
-0.2
2.6
0.3
144.7
15.1
28
2.9
116.8
12.2
11.33
10.3
1 037.5
100
647
62.4
390.5
37.6
—
0
226.9
21.9
227.5
21.9
163
15.7
-5
-0.5
-8.9
-0.9
149.1
14.4
29.8
2.9
119.3
11.5
11.58
10.3
604.4
100
417.8
69.1
186.7
30.9
—
0
174.6
28.9
173.8
28.8
12.9
2.1
-5.7
-0.9
-1.1
-0.2
6.1
1
1.6
0.3
4.5
0.7
0.44
10.3
640.3
412.7
227.6
—
173.9
193.2
34.3
-2.6
0.3
32
6.3
25.8
2.51
10.3
940.5
610.5
330
—
204.4
204
126
-2.7
-1.7
121.6
23.6
98
9.51
10.3
966.1
613.8
352.3
—
215.9
218.2
134.1
-3.8
2.4
132.7
25.8
106.9
10.37
10.3
618.4
412.7
205.6
—
166.4
166.2
39.4
-6.2
1.9
35.2
7.3
27.9
2.72
10.3
439
215.2
223.9
—
152
185.2
38.6
-3.3
-3.6
31.8
-28.3
60.1
5.85
10.3
691.1
308.7
382.4
—
264
264.1
118.3
-2.4
4.2
120.2
37.7
82.5
8
10.3
768.6
350.5
418.1
—
292.2
290.6
127.5
-3.6
-3.2
120.7
50.6
70.2
6.83
10.3
493.8
265.8
228.1
—
189.6
184.6
43.4
-4.9
-2.4
72.2
12.3
59.8
5.82
10.3
692.6
395.1
297.5
—
268.6
307.9
-10.4
-3.9
-2.9
-17.2
-91.8
74.6
7.24
10.3
949.9
440
509.9
—
331.4
328.5
181.4
-4.2
-1.1
176.1
40.1
136
13.2
10.3
887
446.4
440.6
—
323
326.4
114.2
-5
-0.8
108.4
16.8
91.6
8.8
10.4
602.5
403.3
199.2
—
205.4
200.8
-1.6
-5.2
1.7
-5.2
-1.1
-4.1
-0.4
10.3
655.3
443
212.3
—
252
248.3
-36
-6.1
-4
-46.2
-88.9
42.7
4.16
10.3
894.1
467.6
426.4
—
305.8
304.5
121.9
-4.8
-1.2
115.9
27
88.9
8.65
10.3
909.8
507.8
402
—
314.6
304
98
-8.3
0.7
90.3
20.4
69.9
6.78
10.3
634.1
409.6
224.5
—
271.9
266.9
-42.4
-9.7
-1.5
-53.6
-11.4
-42.2
-4.1
10.3
761.3
515.5
245.7
—
220.4
214.3
31.5
-7.4
1.6
25.6
-78.8
104.4
10.13
10.3
1 010
560.6
449.4
—
327.4
324.4
125
-7.6
0.9
118.3
25.2
93.1
9.03
10.3
1 000.2
530.8
469.4
—
347.1
340.9
128.6
-10.4
-2.5
115.6
21.6
94.1
9.13
10.3
685.8
404.7
281.2
—
298.4
292.9
-11.8
-11
-0.5
-23.3
-3.1
-20.2
-1.96
10.3
828.7
268.5
560.2
—
505.5
510.2
50
-12.6
-0.2
45.9
-50.8
96.7
9.38
10.3