MaxCom Statements
MX
MaxCom 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
34.449
28.773
5.676
—
2.023
2.758
2.918
-0.678
—
2.24
0.283
1.984
0.735
2.7
34.388
30.35
4.038
—
2.141
2.807
1.231
-1.077
—
0.154
0.26
-0.004
-0.001
2.7
34.109
100
31.264
91.7
2.845
8.3
—
0
1.835
5.4
2.358
6.9
0.487
1.4
-0.869
-2.5
—
0
-0.382
-1.1
0.033
0.1
-0.331
-1
-0.123
2.7
28.743
100
28.021
97.5
0.722
2.5
—
0
1.583
5.5
1.824
6.3
-1.102
-3.8
-0.672
-2.3
—
0
-1.774
-6.2
-0.093
-0.3
-1.394
-4.8
-0.516
2.7
41.901
100
48.462
115.7
-6.561
-15.7
—
0
2.487
5.9
-6.666
-15.9
0.105
0.3
-0.365
-0.9
—
0
-0.26
-0.6
0.059
0.1
-0.381
-0.9
-0.141
2.7
37.842
100
36.015
95.2
1.827
4.8
—
0
2.539
6.7
3.133
8.3
-1.306
-3.5
-0.946
-2.5
—
0
-2.252
-6
-0.387
-1.02
-1.851
-4.9
-0.686
2.7
33.578
100
30.981
92.3
2.597
7.7
—
0
2.28
6.8
2.695
8
-0.098
-0.3
-0.418
-1.2
—
0
-0.516
-1.5
0.006
0.02
-0.497
-1.5
-0.184
2.7
52.946
100
46.553
87.9
6.393
12.1
—
0
2.838
5.4
4.074
7.7
2.319
4.4
-0.843
-1.6
—
0
1.476
2.8
0.668
1.3
0.859
1.6
0.318
2.7
36.816
100
32.873
89.3
3.943
10.7
—
0
2.184
5.9
1.431
3.9
2.512
6.8
-0.47
-1.3
—
0
2.042
5.5
0.082
0.2
1.833
5
0.679
2.7
31.652
100
27.504
86.9
4.148
13.1
—
0
2.114
6.7
2.915
9.2
1.233
3.9
-0.558
-1.8
—
0
0.675
2.1
0.139
0.4
0.43
1.4
0.159
2.7
29.304
100
25.221
86.1
4.083
13.9
—
0
2.161
7.4
3.311
11.3
0.772
2.6
-0.678
-2.3
—
0
0.094
0.3
0.068
0.2
0.074
0.3
0.027
2.7
41.846
100
36.387
87
5.459
13
—
0
2.222
5.3
3.942
9.4
1.517
3.6
0.186
0.4
—
0
1.703
4.1
0.629
1.5
0.927
2.2
0.343
2.7
34.532
100
29.514
85.5
5.018
14.5
—
0
2.04
5.9
3.144
9.1
1.874
5.4
-0.083
-0.2
—
0
1.791
5.2
0.361
1
1.256
3.6
0.465
2.7
30.757
100
27.03
87.9
3.727
12.1
—
0
1.714
5.6
2.447
8
1.28
4.2
-0.118
-0.4
—
0
1.162
3.8
0.285
0.9
0.569
1.8
0.211
2.7
22.807
100
20.145
88.3
2.662
11.7
—
0
1.693
7.4
2.431
10.7
0.231
1
-0.096
-0.4
—
0
0.135
0.6
0.046
0.2
0.208
0.9
0.077
2.7
31.972
100
27.438
85.8
4.534
14.2
—
0
2.001
6.3
2.981
9.3
1.553
4.9
-0.724
-2.3
—
0
0.829
2.6
0.27
0.8
0.626
2
0.232
2.7
28.234
100
24.582
87.1
3.652
12.9
—
0
1.671
5.9
2.775
9.8
0.877
3.1
0.296
1
—
0
1.173
4.2
0.294
1
0.849
3
0.314
2.7
28.095
100
24.298
86.5
3.797
13.5
—
0
1.537
5.5
2.94
10.5
0.857
3.1
-0.338
-1.2
—
0
0.519
1.8
0.05
0.2
0.307
1.1
0.114
2.7
30.382
100
25.798
84.9
4.584
15.1
—
0
1.495
4.9
3.139
10.3
1.445
4.8
-0.337
-1.1
—
0
1.108
3.6
0.214
0.7
0.845
2.8
0.313
2.7
46.819
100
37.61
80.3
9.209
19.7
—
0
1.781
3.8
3.434
7.3
5.775
12.3
-0.125
-0.3
—
0
5.65
12.1
1.129
2.4
4.452
9.5
1.649
2.7
31.624
100
25.352
80.2
6.272
19.8
—
0
1.337
4.2
2.457
7.8
3.815
12.1
-0.384
-1.2
—
0
3.431
10.8
0.663
2.1
2.71
8.6
1.004
2.7
26.62
100
21.32
80.1
5.31
19.9
—
0
1.25
4.7
2.48
9.3
2.83
10.6
0.8
3
-0.2
-0.8
3.63
13.6
0.69
2.6
2.95
11.1
1.09
2.7
19.26
100
15.63
81.2
3.63
18.8
—
0
1.1
5.7
1.95
10.1
1.69
8.8
-0.09
-0.5
—
0
1.6
8.3
0.33
1.7
1.27
6.6
0.47
2.7
37.01
29.46
7.56
—
1
2.36
5.19
-0.88
-0.22
4.31
0.89
3.43
2.45
1.4
26.17
21.56
4.61
—
1.15
1.91
2.71
-0.05
-0.14
2.66
0.55
2.11
0.78
2.7
21.56
18.4
3.16
—
1.04
2.17
0.99
0.39
-0.07
1.38
-0.12
1.5
0.55
2.7
26.8
22.11
4.7
—
1.09
1.95
2.75
-0.22
-0.02
2.53
0.41
2.12
0.79
2.7
41.45
30.71
10.74
—
1.17
3.69
7.05
-0.72
-0.04
6.33
1.52
4.82
1.78
2.7
28.58
22.21
6.37
—
0.77
1.74
4.64
-0.16
-0.03
4.48
0.9
3.58
1.33
2.7