OPTeam Statements
OP
OPTeam 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
19.915
100
15.604
78.4
4.311
21.6
—
0
6.245
31.4
5.942
29.8
-1.631
-8.2
0.331
1.7
—
0
-1.3
-6.5
0.082
0.4
-1.382
-6.9
-0.176
7.871
24.734
100
19.191
77.6
5.543
22.4
—
0
5.879
23.8
5.672
22.9
-0.129
-0.5
-0.062
-0.3
—
0
-0.191
-0.8
-0.035
-0.1
-0.156
-0.6
-0.02
7.871
16.722
100
14.872
88.9
1.85
11.1
—
0
4.925
29.5
5.211
31.2
-3.361
-20.1
0.096
0.6
—
0
-3.266
-19.5
-0.057
-0.3
-3.208
-19.2
-0.408
7.871
35.37
100
28.801
81.4
6.568
18.6
—
0
6.663
18.8
6.714
19
-0.146
-0.4
0.122
0.3
—
0
-0.023
-0.07
-0.429
-1.2
0.406
1.1
0.052
7.871
21.189
100
16.08
75.9
5.109
24.1
—
0
4.515
21.3
4.004
18.9
1.105
5.2
0.322
1.5
—
0
1.426
6.7
0.36
1.7
1.066
5
0.135
7.871
16.948
100
13.333
78.7
3.615
21.3
—
0
4.548
26.8
4.946
29.2
-1.332
-7.9
0.21
1.2
—
0
-1.122
-6.6
-0.198
-1.2
-0.924
-5.5
-0.117
7.871
12.39
100
10.241
82.7
2.149
17.3
—
0
3.84
31
3.803
30.7
-1.653
-13.3
0.068
0.5
—
0
-1.586
-12.8
-0.05
-0.4
-1.535
-12.4
-0.195
7.871
28.29
100
21.374
75.6
6.917
24.4
—
0
5.819
20.6
5.784
20.4
1.133
4
0.028
0.1
—
0
1.161
4.1
-0.087
-0.3
1.247
4.4
0.158
7.871
14.575
100
10.629
72.9
3.946
27.1
—
0
3.909
26.8
3.834
26.3
0.112
0.8
0.085
0.6
—
0
0.197
1.4
-0.091
-0.6
0.288
2
0.037
7.871
16.385
100
13.194
80.5
3.191
19.5
—
0
3.693
22.5
1.975
12.1
1.216
7.4
-0.148
-0.9
—
0
1.068
6.5
-0.16
-1
1.228
7.5
0.156
7.871
16.884
100
11.613
68.8
5.271
31.2
—
0
3.428
20.3
3.311
19.6
1.96
11.6
0.173
1
—
0
2.133
12.6
0.218
1.3
1.914
11.3
0.24
7.977
19.721
100
13.624
69.1
6.097
30.9
—
0
5.015
25.4
4.637
23.5
1.46
7.4
289.78
1469.4
—
0
291.24
1476.8
55.481
281.3
235.75
1195.4
30.595
7.706
15.269
100
11.249
73.7
4.021
26.3
—
0
3.232
21.2
2.456
16.1
1.565
10.2
0.887
5.8
—
0
2.452
16.1
0.172
1.1
2.28
14.9
0.312
7.3
11.818
100
8.806
74.5
3.012
25.5
—
0
2.419
20.5
2.322
19.6
0.69
5.8
-0.446
-3.8
—
0
0.244
2.1
-0.091
-0.8
0.335
2.8
0.046
7.3
8.921
100
7.415
83.1
1.505
16.9
—
0
3.499
39.2
3.414
38.3
-1.908
-21.4
0.018
0.2
—
0
-1.89
-21.2
0.005
0.06
-1.895
-21.2
-0.26
7.3
23.871
100
17.719
74.2
6.152
25.8
—
0
3.556
14.9
3.481
14.6
2.671
11.2
-4.008
-16.8
—
0
-1.338
-5.6
-0.765
-3.2
-0.573
-2.4
-0.078
7.3
13.512
100
10.075
74.6
3.437
25.4
—
0
3.398
25.1
3.141
23.2
0.295
2.2
0.013
0.1
—
0
0.309
2.3
0.045
0.3
0.263
1.9
0.036
7.3
11.413
100
8.465
74.2
2.948
25.8
—
0
3.675
32.2
3.664
32.1
-0.716
-6.3
5.643
49.4
—
0
4.927
43.2
1.027
9
3.9
34.2
0.534
7.3
10.661
100
8.92
83.7
1.741
16.3
—
0
3.594
33.7
3.359
31.5
-1.618
-15.2
-0.052
-0.5
—
0
-1.669
-15.7
0.001
0.008
-1.67
-15.7
-0.229
7.3
25.796
100
22.34
86.6
3.456
13.4
—
0
3.049
11.8
2.992
11.6
0.464
1.8
0.711
2.8
—
0
1.174
4.6
0.111
0.4
1.063
4.1
0.093
11.598
14.44
100
12.018
83.2
2.421
16.8
—
0
2.793
19.3
2.437
16.9
-0.016
-0.1
0.296
2
—
0
0.28
1.9
0.159
1.1
0.121
0.8
0.02
6.032
13.84
100
11.36
82.1
2.47
17.8
—
0
2.5
18.1
2.48
17.9
—
0
0.75
5.4
-0.24
-1.7
0.75
5.4
-0.13
-0.9
0.88
6.4
0.13
6.7
13.05
100
11.22
86
1.83
14
—
0
2.65
20.3
2.47
18.9
-0.64
-4.9
-0.02
-0.2
-0.24
-1.8
-0.66
-5.06
0.01
0.08
-0.67
-5.1
-0.09
7.3
32.49
29.56
2.92
—
3.11
3.33
-0.4
-1.77
-0.22
-2.17
-0.24
-1.93
-0.26
7.3
13.24
11.88
1.36
—
2.62
2.53
-1.17
0.11
-0.3
-1.05
0.02
-1.07
-0.15
7.3
11.59
10.68
0.9
—
2.77
2.67
-1.77
0.18
-0.22
-1.59
0.14
-1.73
-0.24
7.3
11.19
9.94
1.25
—
2.34
2.07
-0.82
0.1
-0.32
-0.72
0.01
-0.73
-0.1
7.3
25.6
25
0.6
—
5.24
6.82
-6.22
2.4
-0.29
-3.82
-0.36
-3.46
-0.47
7.3
17.47
15.31
2.17
—
2.69
2.46
-0.3
0.08
-0.28
-0.22
-0.05
-0.17
-0.02
7.3
21.37
18.57
2.8
—
2.79
2.94
-0.13
31.67
-0.33
31.54
5.88
25.65
3.51
7.3
12.51
10.32
2.2
—
2.98
2.73
-0.54
-0.09
-0.26
-0.62
-0.02
-0.61
-0.08
7.3
26.79
22.63
4.16
—
3.5
3.16
1
-0.02
-0.49
0.98
0.13
0.85
0.12
7
20.56
17.48
3.07
—
2.45
2.39
0.68
-0.04
-0.32
0.64
0.06
0.59
0.08
7.3
15.56
13.29
2.26
—
2.35
2.14
0.13
-0.04
-0.26
0.08
0.05
0.04
0.01
7.3
16.79
14.22
2.58
—
2.2
2.03
0.54
-0.03
-0.31
0.51
0.11
0.4
0.06
7.3
33.19
28.11
5.08
—
3.39
3.48
1.6
-0.07
-1.2
1.53
0.22
1.3
0.18
7.3
22.58
18.88
3.71
—
2.36
2.13
1.57
-0.07
-0.26
1.51
0.27
1.24
0.17
7.3
25.78
22.98
2.81
—
2.71
2.62
0.19
-0.09
-0.31
0.09
0.05
0.04
0.01
7.3
16.48
13.89
2.59
—
2.23
2.05
0.54
-0.07
-0.19
0.48
0.1
0.37
0.05
7.3
36.73
30.59
6.14
—
3.97
3.84
2.3
-0.06
-0.62
2.23
0.22
2.01
0.28
7.3
19.11
15.66
3.45
—
3.3
3.13
0.33
-0.1
-0.23
0.23
0.06
0.17
0.02
7.3
21.49
18.33
3.16
—
3.24
3.08
0.08
-0.13
-0.29
-0.05
-0.01
-0.04
-0.01
7.3
15.97
12.82
3.15
—
2.86
2.62
0.53
-0.09
-0.28
0.44
0.09
0.35
0.05
7.3
35.1
29.6
5.5
—
4.06
4.07
1.43
-0.15
-0.33
1.28
0.29
0.99
0.14
7.3