Betacom Statements
BC
Betacom 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
36.892
100
31.329
84.9
5.563
15.1
—
0
5.371
14.6
5.001
13.6
0.562
1.5
0.039
0.1
—
0
0.608
1.6
0.114
0.3
0.491
1.3
0.122
4.04
46.263
100
40.797
88.2
5.466
11.8
—
0
5.244
11.3
4.359
9.4
1.107
2.4
-0.244
-0.5
—
0
0.863
1.9
0.233
0.5
0.808
1.7
0.2
4.04
27.589
100
22.318
80.9
5.271
19.1
—
0
6.071
22
5.134
18.6
0.137
0.5
-0.03
-0.1
—
0
0.12
0.4
0.085
0.3
-0.041
-0.1
-0.01
4.04
58.114
100
51.864
89.2
6.25
10.8
—
0
6.016
10.4
5.243
9
1.007
1.7
-0.233
-0.4
—
0
0.785
1.4
0.106
0.2
0.942
1.6
0.233
4.04
30.306
100
27.485
90.7
2.821
9.3
—
0
5.494
18.1
4.513
14.9
-1.692
-5.6
0.078
0.3
—
0
-1.613
-5.3
-0.033
-0.1
-1.069
-3.5
-0.265
4.04
29.812
100
25.828
86.6
3.984
13.4
—
0
4.823
16.2
3.928
13.2
0.056
0.2
-0.066
-0.2
—
0
-0.01
-0.03
0.006
0.02
0.232
0.8
0.115
2.02
33.768
100
29.47
87.3
4.298
12.7
—
0
4.191
12.4
4.162
12.3
0.136
0.4
-0.038
-0.1
0.089
0.3
0.189
0.6
0.066
0.2
0.123
0.4
0.061
2.02
33.083
100
30.094
91
2.989
9
—
0
3.591
10.9
3.055
9.2
-0.066
-0.2
-0.035
-0.1
0.032
0.1
-0.057
-0.2
0.011
0.03
-0.068
-0.2
-0.034
2.02
35.589
100
31.423
88.3
4.166
11.7
—
0
3.626
10.2
3.557
10
0.609
1.7
-0.023
-0.06
0.044
0.1
0.635
1.8
0.158
0.4
0.477
1.3
0.236
2.02
26.173
100
23.845
91.1
2.328
8.9
—
0
3.638
13.9
1.877
7.2
0.451
1.7
-0.02
-0.08
-0.05
-0.2
0.449
1.7
-0.243
-0.9
0.692
2.6
0.343
2.02
19.454
100
19.034
97.8
0.42
2.2
—
0
3.679
18.9
4.068
20.9
-3.648
-18.8
-0.024
-0.1
0.036
0.2
-4.466
-23
-0.834
-4.3
-3.632
-18.7
-1.798
2.02
36.165
100
32.199
89
3.966
11
—
0
3.433
9.5
3.431
9.5
0.535
1.5
-0.025
-0.07
0.044
0.1
0.555
1.5
0.112
0.3
0.443
1.2
0.219
2.02
20.54
100
18.077
88
2.463
12
—
0
2.95
14.4
2.947
14.3
-0.484
-2.4
-0.019
-0.09
0.031
0.2
-0.455
-2.2
-0.082
-0.4
-0.373
-1.8
-0.185
2.02
23.87
100
19.967
83.6
3.903
16.4
—
0
2.976
12.5
2.962
12.4
0.941
3.9
-0.02
-0.08
-0.062
-0.3
0.86
3.6
0.164
0.7
0.696
2.9
0.345
2.02
18.432
100
13.339
72.4
5.093
27.6
—
0
3.555
19.3
3.475
18.9
1.618
8.8
0.002
0.01
0.147
0.8
1.738
9.4
0.349
1.9
1.389
7.5
0.688
2.02
28.074
100
24.965
88.9
3.109
11.1
—
0
3.387
12.1
3.395
12.1
-0.286
-1.02
-0.006
-0.02
-0.022
-0.08
-0.314
-1.1
-0.037
-0.1
-0.277
-1
-0.137
2.02
27.09
100
24.21
89.4
2.88
10.6
—
0
3.723
13.7
3.708
13.7
-0.828
-3.06
-0.008
-0.03
0.016
0.06
-0.837
-3.09
-0.171
-0.6
-0.666
-2.5
-0.33
2.02
21.993
100
18.551
84.3
3.442
15.7
—
0
3.33
15.1
3.341
15.2
0.101
0.5
-0.027
-0.1
-0.006
-0.03
0.069
0.3
0.037
0.2
0.032
0.1
0.016
2.02
17.906
100
13.129
73.3
4.777
26.7
—
0
3.528
19.7
3.26
18.2
1.517
8.5
-0.022
-0.1
-0.003
-0.02
1.329
7.4
0.258
1.4
1.071
6
0.53
2.02
25.01
100
21.245
84.9
3.765
15.1
—
0
3.187
12.7
3.217
12.9
0.548
2.2
-0.069
-0.3
0.038
0.2
0.517
2.1
0.118
0.5
0.399
1.6
0.198
2.02
36.19
100
32.66
90.2
3.53
9.8
—
0
3.62
10
3.77
10.4
-0.24
-0.7
-0.04
-0.1
-0.11
-0.3
-0.38
-1.05
-0.06
-0.2
-0.31
-0.9
-0.15
2.02
27.65
100
23.63
85.5
4.02
14.5
—
0
4.06
14.7
4.04
14.6
-0.02
-0.07
—
0
-0.01
-0.04
-0.02
-0.07
0.01
0.04
-0.03
-0.1
-0.01
2.02
33.49
100
29.48
88
4.01
12
—
0
3.24
9.7
3.22
9.6
0.79
2.4
-0.01
-0.03
-0.09
-0.3
0.67
2
0.14
0.4
0.53
1.6
0.26
2.02
45.3
40.13
5.17
—
3.74
3.73
1.44
0.11
-0.05
1.5
0.3
1.2
0.59
2.02
44.14
40.11
4.04
—
3.5
3.38
0.65
-0.04
0.09
0.65
0.14
0.51
0.25
2.02
34.88
30.38
4.5
—
4
4.07
0.43
-0.04
—
0.39
0.08
0.31
0.15
2.02
13.38
11.11
2.27
—
3.7
3.68
-1.41
-0.08
0.03
-1.47
-0.28
-1.2
-0.59
2.02
39.18
35.17
4.02
—
3.05
3.02
0.99
-0.01
0.21
1.21
0.25
0.96
0.48
2.02
38.93
34.86
4.06
—
3.17
3.17
0.9
0.09
-0.25
0.73
0.17
0.57
0.28
2.02
32.06
29.04
3.03
—
2.94
2.91
0.11
-0.02
0.02
0.12
0.03
0.09
0.05
2.02
17.68
15.32
2.36
—
2.48
2.55
-0.2
0.01
0.07
-0.12
0.03
-0.14
-0.07
2.02
42.32
38.32
4
—
2.59
2.57
1.44
0.01
-0.14
1.33
0.24
1.09
0.54
2.02
23.29
20.46
2.83
—
2.27
2.25
0.58
0.04
0.11
0.71
0.15
0.56
0.28
2.02
21.85
19.04
2.8
—
2.47
2.45
0.36
0.04
0.01
0.41
0.09
0.32
0.16
2.02
20.22
18.55
1.67
—
2.69
2.66
-0.99
0.06
-0.02
-0.6
-0.1
-0.5
-0.25
2.02
27.93
23.98
3.95
—
2.34
2.33
1.62
0.03
0.04
1.7
0.33
1.37
0.68
2.02
27.32
24.24
3.08
—
2.29
2.29
0.8
0.03
0.01
0.77
0.16
0.62
0.31
2.02
18.34
15.96
2.39
—
2.23
2.19
0.19
0.08
0.01
0.28
0.06
0.21
0.11
2.02
16.2
13.08
3.12
—
3.21
3.14
-0.02
0.06
0.01
0.07
-0.02
0.09
0.04
2.02
30.37
26.4
3.97
—
2.56
2.51
1.46
0.03
0.02
1.54
0.34
1.2
0.59
2.02
29.8
25.63
4.17
—
2.8
2.89
1.29
0.01
—
1.23
0.26
0.97
0.48
2.02
20.15
16.82
3.34
—
2.53
2.51
0.83
—
-0.02
0.82
0.15
0.67
0.33
2.02
14.34
12.34
2
—
2.39
2.33
-0.33
0.02
0.06
-0.31
-0.04
-0.27
-0.13
2.02
13.88
10.66
3.22
—
2.79
2.76
0.45
-0.02
0.02
0.46
0.12
0.34
0.17
2.02