Cloud Statements
CL
Cloud 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
13.382
100
0.1
0.7
13.282
99.3
—
0
7.253
54.2
10.962
81.9
2.32
17.3
1.114
8.3
-0.23
-1.7
3.204
23.9
0.031
0.2
3.173
23.7
0.635
5
14.509
100
0.003
0.02
14.507
100
—
0
7.632
52.6
11.092
76.4
3.415
23.5
-2.275
-15.7
—
0
1.14
7.9
-0.302
-2.08
1.442
9.9
0.288
5
13.938
100
0.17
1.2
13.768
98.8
—
0
7.598
54.5
10.673
76.6
3.095
22.2
-0.204
-1.5
—
0
2.891
20.7
0.474
3.4
2.417
17.3
0.483
5
16.342
100
0.192
1.2
16.15
98.8
—
0
7.517
46
10.768
65.9
5.382
32.9
-1.829
-11.2
—
0
3.553
21.7
1.077
6.6
2.477
15.2
0.495
5
12.275
100
0.123
1
12.152
99
—
0
6.875
56
9.531
77.6
2.621
21.4
2.905
23.7
—
0
5.526
45
1.024
8.3
4.502
36.7
0.9
5
11.756
100
0.243
2.1
11.513
97.9
—
0
6.953
59.1
8.793
74.8
2.72
23.1
1.612
13.7
-0.038
-0.3
4.295
36.5
0.723
6.2
3.571
30.4
0.714
5
10.019
100
0.059
0.6
9.96
99.4
—
0
5.942
59.3
7.515
75
2.445
24.4
-0.006
-0.06
—
0
2.439
24.3
0.223
2.2
2.216
22.1
0.443
5
14.298
100
0.051
0.4
14.247
99.6
—
0
10.222
71.5
12.069
84.4
2.178
15.2
0.253
1.8
0.263
1.8
2.694
18.8
1.083
7.6
1.611
11.3
0.322
5
14.382
100
0.039
0.3
14.343
99.7
—
0
10.702
74.4
10.785
75
3.558
24.7
0.854
5.9
—
0
4.412
30.7
0.004
0.03
4.408
30.6
0.882
5
14.021
100
0.046
0.3
13.976
99.7
—
0
10.635
75.8
11.262
80.3
2.714
19.4
-1.183
-8.4
-0.091
-0.6
1.44
10.3
-0.751
-5.4
2.191
15.6
0.438
5
12.442
100
0.031
0.3
12.411
99.7
—
0
10.04
80.7
11.469
92.2
0.941
7.6
0.055
0.4
-0.001
-0.008
0.995
8
0.088
0.7
0.907
7.3
0.193
4.701
15.721
100
0.033
0.2
15.689
99.8
—
0
12.367
78.7
14.01
89.1
1.679
10.7
0.079
0.5
0.006
0.04
1.764
11.2
0.181
1.2
1.582
10.1
0.368
4.301
12.406
100
0.031
0.2
12.375
99.8
—
0
10.703
86.3
11.878
95.7
0.497
4
-0.001
-0.007
-0.012
-0.1
0.484
3.9
-0.247
-2
0.731
5.9
0.17
4.301
10.732
100
0.013
0.1
10.719
99.9
—
0
10.356
96.5
11.413
106.3
-0.693
-6.5
0.001
0.008
-0.813
-7.6
-1.505
-14.02
-0.577
-5.4
-0.928
-8.6
-0.216
4.301
11.268
100
0.023
0.2
11.245
99.8
—
0
11.898
105.6
13.175
116.9
-1.93
-17.1
1.299
11.5
—
0
-0.631
-5.6
0.117
1
-0.748
-6.6
-0.174
4.301
12.586
100
0.053
0.4
12.533
99.6
—
0
11.786
93.6
13.299
105.7
-0.766
-6.08
-0.128
-1.02
-0.623
-5
-1.517
-12.05
-0.235
-1.9
-1.281
-10.2
-0.298
4.301
12.063
100
0.035
0.3
12.028
99.7
—
0
11.66
96.7
12.626
104.7
-0.598
-5
0.719
6
-0.004
-0.04
0.116
1
-0.012
-0.1
0.128
1.1
0.03
4.301
9.67
100
0.035
0.4
9.635
99.6
—
0
9.898
102.4
10.905
112.8
-1.269
-13.1
-0.566
-5.9
0.236
2.4
-1.599
-16.5
0.012
0.1
-1.611
-16.7
-0.375
4.301
8.41
100
0.032
0.4
8.378
99.6
—
0
9.092
108.1
10.044
119.4
-1.666
-19.8
-0.004
-0.05
-0.25
-3
-1.92
-22.8
0.033
0.4
-1.954
-23.2
-0.454
4.301
10.443
100
10.653
102
-0.209
-2.004
—
0
0.34
3.3
1.622
15.5
-1.831
-17.5
0.272
2.6
-0.019
-0.2
-1.578
-15.1
-0.073
-0.7
-1.505
-14.4
-0.327
4.6
10.2
100
10.45
102.5
-0.24
-2.4
—
0
0.3
2.9
0.79
7.7
-1.04
-10.2
0.02
0.2
-0.83
-8.1
-1.86
-18.2
-0.2
-2
-1.66
-16.3
-0.39
4.3
10.18
100
9.9
97.2
0.27
2.7
—
0
0.33
3.2
0.71
7
-0.44
-4.3
1.69
16.6
-0.03
-0.3
1.23
12.1
0.49
4.8
0.74
7.3
0.17
4.35
12.87
100
8.99
69.9
3.88
30.1
—
0
0.31
2.4
0.48
3.7
3.41
26.5
0.42
3.3
-0.01
-0.08
3.82
29.7
0.53
4.1
3.29
25.6
0.77
4.3
18.66
9.64
9.02
—
0.34
0.87
8.15
-3.84
2
6.32
0.83
5.49
1.19
4.61
17.91
8.74
9.17
—
0.26
-0.14
9.31
0.45
—
9.76
1.9
7.85
1.71
4.59
16.87
9.17
7.7
—
0.25
0.37
7.33
-0.01
—
7.32
1.36
5.96
1.3
4.6
17.16
10.7
6.47
—
0.17
0.29
6.18
—
-2.44
3.73
1.09
2.64
0.57
4.6
16.01
21.92
-5.92
—
3.14
-14.18
8.27
0.87
—
9.14
1.75
7.39
1.6
4.62
13.73
6.92
6.82
—
0.14
0.33
6.48
-0.67
-0.12
5.82
1.24
4.58
0.99
4.62
12.02
6.75
5.27
—
0.07
0.27
5
-0.18
1.09
5.91
0.98
4.93
1.07
4.6
6.6
2.05
4.55
—
0.19
0.4
4.15
-0.1
0.23
4.27
0.83
3.44
0.75
4.6
9.71
4.36
5.35
—
0.21
24.84
-19.48
0.52
-0.21
-19.18
0.95
-20.13
-4.4
4.57
9.29
2.59
6.7
—
0.27
0.49
6.21
-0.03
0.38
6.56
1.27
5.29
1.26
4.2
8.35
4.11
4.23
—
0.25
0.38
3.85
-0.28
0.02
3.59
0.65
2.93
0.7
4.25
5.53
2.15
3.37
—
0.16
0.34
3.04
-0.16
0.03
2.91
0.6
2.31
0.55
4.2
8.43
3.03
5.41
—
0.09
0.22
5.19
0.2
-0.05
5.39
1.04
4.34
0.71
6.1
5.11
2.09
3.02
—
0.05
0.2
2.82
-0.02
-0.06
2.81
0.53
2.27
0.69
3.3
3.24
0.76
2.47
—
0.07
0.19
2.29
—
-0.05
2.29
0.43
1.86
0.56
3.3
0.76
0.63
0.13
—
0.07
0.17
-0.04
—
-0.03
-0.04
—
-0.04
-0.01
3.3
1.15
1.14
0.01
—
0.21
-0.11
0.12
-0.01
-0.47
0.11
0.01
0.11
0.03
3.3
0.45
0.44
0.02
—
0.01
0.11
-0.09
—
—
-0.09
—
-0.09
-0.03
3.3
0.53
0.4
0.14
—
0.01
0.13
0.01
—
—
0.01
—
—
—
3.3
0.47
0.36
0.11
—
0.01
0.11
—
—
—
—
—
—
—
3.3