Onico Statements
ON
Onico 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
59.669
100
41.709
69.9
17.96
30.1
—
0
9.351
15.7
10.711
18
7.249
12.1
-0.005
-0.008
0.009
0.02
7.253
12.2
1.1
1.8
6.154
10.3
0.817
7.534
67.449
100
50.563
75
16.886
25
—
0
9.209
13.7
9.265
13.7
7.62
11.3
0.129
0.2
-0.119
-0.2
7.63
11.3
1.108
1.6
6.522
9.7
0.866
7.534
69.167
100
55.624
80.4
13.543
19.6
—
0
9.06
13.1
9.269
13.4
4.275
6.2
0.14
0.2
-0.089
-0.1
4.325
6.3
0.557
0.8
3.768
5.4
2.539
1.484
82.042
100
63.817
77.8
18.225
22.2
—
0
10.054
12.3
7.45
9.1
10.775
13.1
-17.89
-21.8
-3.189
-3.9
-10.304
-12.6
1.782
2.2
-12.086
-14.7
-8.144
1.484
74.823
100
61.904
82.7
12.919
17.3
—
0
4.637
6.2
4.351
5.8
8.568
11.5
0.204
0.3
-0.003
-0.004
9.583
12.8
1.814
2.4
7.77
10.4
5.235
1.484
55.69
100
53.03
95.2
2.66
4.8
—
0
2.174
3.9
2.575
4.6
0.085
0.2
-0.061
-0.1
-0.016
-0.03
0.008
0.02
0.001
0.001
0.008
0.01
0.005
1.484
52.349
100
47.254
90.3
5.095
9.7
—
0
1.213
2.3
4.366
8.3
0.728
1.4
-0.013
-0.02
0
-0.0005
0.715
1.4
—
0
0.715
1.4
0.482
1.484
15.111
100
14.421
95.4
0.69
4.6
—
0
3.62
24
2.201
14.6
-1.511
-10.0003
0.019
0.1
0
0.0002
-1.493
-9.9
—
0
-1.493
-9.9
-1.006
1.484
22.331
100
23.39
104.7
-1.058
-4.7
—
0
-0.706
-3.2
0.052
0.2
-1.111
-5
-0.001
-0.006
-0.001
-0.005
-1.113
-5
—
0
-1.113
-5
-0.75
1.484
24.776
100
23.705
95.7
1.071
4.3
—
0
2.181
8.8
11.179
45.1
-10.108
-40.8
-0.923
-3.7
-0.428
-1.7
-11.46
-46.3
—
0
-11.46
-46.3
-7.722
1.484
14.435
100
17.817
123.4
-3.382
-23.4
—
0
1.362
9.4
2.23
15.4
-5.612
-38.9
-0.022
-0.1
1.217
8.4
-4.482
-31.05
-0.002
-0.01
-4.48
-31.03
-3.019
1.484
0.31
100
0.561
181
-0.251
-81
—
0
0.837
270
1.414
456
-1.665
-537
0.014
4.6
-0.021
-6.8
-1.693
-546.2
0.179
57.9
-1.873
-604.04
-1.262
1.484
0.05
100
1.95
3877
-1.899
-3777
—
0
1.194
2374.9
1.489
2961.2
-3.389
-6738.1
-0.859
-1709.07
0.051
100.5
-4.104
-8160.03
—
0
-4.104
-8160.03
-2.765
1.484
1 298.16
100
928.06
71.5
370.1
28.5
—
0
359.37
27.7
415.53
32
-45.429
-3.5
-16.145
-1.2
-22.723
-1.8
-84.889
-6.5
-0.179
-0.01
-84.71
-6.5
-57.08
1.484
166.08
100
135.05
81.3
31.031
18.7
—
0
21.065
12.7
83.999
50.6
-52.969
-31.9
-12.64
-7.6
-26.255
-15.8
-91.714
-55.2
-1.664
-1.002
-89.962
-54.2
-60.619
1.484
638.59
100
453.62
71
184.98
29
—
0
181.91
28.5
189.44
29.7
-4.459
-0.7
-28.911
-4.5
4.705
0.7
-28.618
-4.5
1.331
0.2
-29.977
-4.7
-20.731
1.446
546.03
100
382.89
70.1
163.15
29.9
—
0
155.04
28.4
156.55
28.7
6.598
1.2
-1.363
-0.2
-2.642
-0.5
2.774
0.5
0.365
0.07
2.355
0.4
1.628
1.446
667.68
100
505.08
75.6
162.6
24.4
—
0
164.73
24.7
178.17
26.7
-15.576
-2.3
-3.501
-0.5
-9.895
-1.5
-29.009
-4.3
-2.509
-0.4
-26.328
-3.9
-17.741
1.484
824.5
100
622.6
75.5
201.9
24.5
—
0
198.1
24
198.8
24.1
3.1
0.4
-1.9
-0.2
1
0.1
2.2
0.3
0.2
0.02
2
0.2
1.33
1.5
789.6
100
572.8
72.5
216.8
27.5
—
0
202.3
25.6
202.7
25.7
14
1.8
-2.8
-0.4
-9.1
-1.2
2.2
0.3
0.5
0.06
1.6
0.2
1.08
1.5
682
100
541.1
79.3
140.8
20.6
—
0
134.7
19.8
135.5
19.9
5.3
0.8
-2.1
-0.3
-0.3
-0.04
3
0.4
0.6
0.09
2.4
0.4
1.71
1.4
805
100
646.1
80.3
158.9
19.7
—
0
166
20.6
160.4
19.9
-1.5
-0.2
-0.5
-0.06
-6.6
-0.8
-8.7
-1.08
-0.2
-0.02
-8.5
-1.06
-6.07
1.4
735.9
100
590.6
80.3
145.4
19.8
—
0
134.4
18.3
135.2
18.4
10.2
1.4
-2.9
-0.4
3.2
0.4
10.4
1.4
1.5
0.2
8.9
1.2
6.35
1.4
689.1
100
558.1
81
131
19
—
0
129.3
18.8
129.8
18.8
1.1
0.2
-1.5
-0.2
6.9
1
6.6
1
1.4
0.2
5.2
0.8
3.71
1.4
584.6
100
472.6
80.8
112
19.2
—
0
105.9
18.1
106.8
18.3
5.2
0.9
-1.5
-0.3
2.6
0.4
6.3
1.1
1.1
0.2
5.2
0.9
3.71
1.4
947.2
100
776.3
82
171
18.1
—
0
157.1
16.6
160.1
16.9
10.8
1.1
-1.4
-0.1
-2.3
-0.2
7.1
0.7
1.3
0.1
5.6
0.6
4
1.4
975.9
100
793.7
81.3
182.1
18.7
—
0
167.9
17.2
168.7
17.3
13.5
1.4
-0.7
-0.07
0.7
0.07
13.5
1.4
2
0.2
11.5
1.2
8.21
1.4
703.4
100
579.7
82.4
123.7
17.6
—
0
111.1
15.8
112.6
16
11.1
1.6
-0.5
-0.07
0.5
0.07
11.2
1.6
1.8
0.3
9.3
1.3
6.64
1.4
532
100
439.8
82.7
92.2
17.3
—
0
77.6
14.6
78.1
14.7
14.1
2.7
-0.3
-0.06
-2.6
-0.5
11.2
2.1
2.7
0.5
8.5
1.6
6.07
1.4
282.6
100
215.2
76.2
67.4
23.8
—
0
59
20.9
59.6
21.1
7.8
2.8
-0.3
-0.1
0.8
0.3
8.2
2.9
1.4
0.5
6.8
2.4
4.85
1.4
370.8
100
308
83.1
62.7
16.9
—
0
56.5
15.2
56.7
15.3
6.1
1.6
-0.3
-0.08
-0.6
-0.2
5.3
1.4
0.9
0.2
4.3
1.2
3.07
1.4
395.3
100
345.4
87.4
50
12.6
—
0
44.3
11.2
44.5
11.3
5.4
1.4
-0.2
-0.05
-1.9
-0.5
3.3
0.8
0.6
0.2
2.7
0.7
1.92
1.4
157.8
100
134.4
85.2
23.4
14.8
—
0
17.5
11.1
17.6
11.2
5.8
3.7
-0.1
-0.06
-3.8
-2.4
1.8
1.1
0.3
0.2
1.6
1
1.14
1.4
226.7
100
218.6
96.4
8.1
3.6
—
0
3
1.3
3.1
1.4
5
2.2
-0.2
-0.09
-2.5
-1.1
2.2
1
0.5
0.2
1.7
0.7
1.21
1.4
165.6
100
164.8
99.5
0.9
0.5
—
0
0.4
0.2
0.4
0.2
0.4
0.2
-0.2
-0.1
-0.8
-0.5
-0.6
-0.4
-0.1
-0.06
-0.5
-0.3
-0.35
1.4
154
100
151.5
98.4
2.5
1.6
—
0
0.4
0.3
0.7
0.5
1.7
1.1
-0.1
-0.06
-0.8
-0.5
0.9
0.6
0.2
0.1
0.6
0.4
0.42
1.4
135.1
100
131.8
97.6
3.3
2.4
—
0
0.3
0.2
—
0
3.4
2.5
-0.3
-0.2
-1.2
-0.9
1.8
1.3
0.3
0.2
1.5
1.1
1.06
1.4
229.1
100
224.2
97.9
4.9
2.1
—
0
0.2
0.09
0.6
0.3
4.2
1.8
-0.6
-0.3
-0.7
-0.3
3
1.3
1.1
0.5
1.9
0.8
1.35
1.4
206.3
100
201.4
97.6
4.9
2.4
—
0
0.5
0.2
0.6
0.3
4.3
2.1
-0.7
-0.3
-1.2
-0.6
2.3
1.1
-0.4
-0.2
2.7
1.3
1.92
1.4
185.5
100
181.6
97.9
3.9
2.1
—
0
0.5
0.3
0.8
0.4
3.1
1.7
-0.5
-0.3
0.4
0.2
3.1
1.7
0.8
0.4
2.3
1.2
1.64
1.4