Sescom Statements
SE
Sescom 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
76.96
100
59.794
77.7
17.166
22.3
—
0
10.411
13.5
9.259
12
7.907
10.3
13.464
17.5
-1.964
-2.6
19.758
25.7
1.971
2.6
17.642
22.9
8.6
2.049
58.496
100
46.666
79.8
11.83
20.2
—
0
9.442
16.1
9.342
16
2.488
4.3
-0.803
-1.4
-1.695
-2.9
0.036
0.06
1.167
2
-0.723
-1.2
-0.35
2.049
47.221
100
35.7
75.6
11.521
24.4
—
0
7.776
16.5
7.918
16.8
3.603
7.6
-0.258
-0.5
-0.278
-0.6
3.247
6.9
0.837
1.8
2.179
4.6
1.06
2.049
46.695
100
37.565
80.4
9.13
19.6
—
0
7.556
16.2
7.435
15.9
1.695
3.6
-0.128
-0.3
-0.234
-0.5
1.289
2.8
0.268
0.6
0.931
2
0.454
2.049
45.639
100
35.433
77.6
10.206
22.4
—
0
9.948
21.8
11.551
25.3
-1.345
-2.9
-0.178
-0.4
-0.072
-0.2
-1.624
-3.6
0.632
1.4
-2.026
-4.4
-0.98
2.049
36.125
100
28.73
79.5
7.395
20.5
—
0
7.42
20.5
7.909
21.9
-0.514
-1.4
-0.111
-0.3
-0.132
-0.4
-0.729
-2.02
0.37
1
-1.123
-3.1
-0.537
2.049
35.916
100
28.406
79.1
7.51
20.9
—
0
7.672
21.4
7.617
21.2
-0.107
-0.3
-0.105
-0.3
-0.268
-0.7
-0.371
-1.03
0.308
0.9
-0.75
-2.09
-0.352
2.049
41.17
100
32.83
79.7
8.341
20.3
—
0
6.998
17
7.02
17.1
1.32
3.2
-0.097
-0.2
-0.119
-0.3
1.127
2.7
0.381
0.9
0.768
1.9
0.375
2.049
38.539
100
31.096
80.7
7.443
19.3
0.136
0.4
7.164
18.6
6.982
18.1
0.462
1.2
-0.228
-0.6
-0.169
-0.4
0.012
0.03
0.081
0.2
-0.098
-0.3
-0.048
2.049
30.667
100
24.764
80.8
5.903
19.2
0.531
1.7
5.206
17
5.218
17
0.685
2.2
-0.061
-0.2
-0.277
-0.9
1.655
5.4
0.35
1.1
1.206
3.9
0.589
2.049
28.864
100
23.032
79.8
5.832
20.2
0.442
1.5
5.614
19.4
5.966
20.7
-0.133
-0.5
-0.146
-0.5
-0.018
-0.06
0.07
0.2
0.145
0.5
-0.154
-0.5
-0.075
2.049
36.32
100
29.274
80.6
7.046
19.4
—
0
4.578
12.6
4.177
11.5
2.869
7.9
-0.037
-0.1
-0.024
-0.07
2.307
6.4
0.48
1.3
1.768
4.9
0.863
2.049
30.796
100
24.948
81
5.848
19
—
0
4.901
15.9
5.172
16.8
0.676
2.2
0.034
0.1
-0.041
-0.1
0.686
2.2
-0.036
-0.1
0.668
2.2
0.326
2.049
26.615
100
20.543
77.2
6.072
22.8
—
0
4.22
15.9
4.452
16.7
1.62
6.1
-0.164
-0.6
-0.026
-0.1
1.574
5.9
0.267
1
1.212
4.6
0.591
2.049
34.644
100
28.895
83.4
5.75
16.6
—
0
5.244
15.1
5.355
15.5
0.395
1.1
0.141
0.4
—
0
0.536
1.5
-0.021
-0.06
0.515
1.5
0.252
2.049
43.728
100
35.116
80.3
8.612
19.7
—
0
4.82
11
4.745
10.9
3.867
8.8
-0.261
-0.6
-0.017
-0.04
3.641
8.3
0.864
2
2.683
6.1
1.278
2.1
32.53
100
27.423
84.3
5.107
15.7
—
0
5.141
15.8
5.57
17.1
-0.463
-1.4
-0.013
-0.04
—
0
-0.476
-1.5
-0.431
-1.3
-0.033
-0.1
-0.016
2.1
31.824
100
24.953
78.4
6.871
21.6
—
0
5.534
17.4
5.521
17.3
1.35
4.2
-0.073
-0.2
-0.114
-0.4
1.212
3.8
0.292
0.9
0.866
2.7
0.412
2.1
27.991
100
22.983
82.1
5.008
17.9
—
0
3.13
11.2
3.094
11.1
1.914
6.8
-0.108
-0.4
—
0
1.806
6.5
0.506
1.8
1.3
4.6
0.619
2.1
39.249
100
30.39
77.4
8.86
22.6
—
0
4.645
11.8
4.651
11.9
4.208
10.7
-0.049
-0.1
—
0
4.16
10.6
0.936
2.4
3.224
8.2
1.535
2.1
36.897
100
31.273
84.8
5.624
15.2
—
0
3.587
9.7
3.744
10.1
1.88
5.1
-0.204
-0.6
—
0
1.676
4.5
0.092
0.3
1.584
4.3
0.754
2.1
37.4
100
28.8
77
8.6
23
—
0
3.91
10.5
3.82
10.2
4.78
12.8
-0.06
-0.2
-0.12
-0.3
4.72
12.6
1.03
2.8
3.69
9.9
1.76
2.1
28.2
100
21.92
77.7
6.29
22.3
—
0
4.63
16.4
4.64
16.5
1.64
5.8
-0.06
-0.2
-0.06
-0.2
1.58
5.6
0.57
2
1.02
3.6
0.48
2.1
28.88
22.78
6.1
—
3.85
3.8
2.29
-0.1
-0.07
2.19
0.16
2.03
0.97
2.1
29.38
22.95
6.42
—
3.11
3.15
3.28
-0.06
—
3.22
0.69
2.53
1.2
2.1
22.83
19.67
3.16
—
1.94
1.89
1.27
-0.09
-0.06
1.18
0.26
0.91
0.44
2.1
20.33
16.51
3.82
—
2.93
2.91
0.9
-0.19
-0.04
0.72
0.3
0.42
0.2
2.1
23.67
18.28
5.39
—
3.97
3.73
1.66
-0.09
-0.32
1.57
0.21
1.35
0.64
2.1
24.93
19.54
5.39
—
3.3
3.41
1.98
-0.18
-0.12
1.81
0.32
1.48
0.71
2.1
15.73
12.43
3.3
—
2.88
2.87
0.43
0.02
—
0.45
0.16
0.3
0.14
2.1
14.83
10.58
4.25
—
2.35
2.35
1.91
—
-0.02
1.91
0.13
1.77
0.84
2.1
14.93
11.53
3.4
—
2.28
2.29
1.1
-0.04
—
1.06
0.19
0.87
0.41
2.1
21.44
16.88
4.56
—
2.56
2.42
2.14
0.01
-0.06
2.09
0.63
1.46
0.69
2.15
9.59
7.33
2.25
—
1.37
1.41
0.85
0.01
0.02
0.88
0.07
0.81
0.38
2.1
6.42
4.39
2.03
—
1.56
1.59
0.44
0.01
-0.05
0.4
0.07
0.33
0.16
2.1
7.1
5.01
2.09
—
1.58
1.54
0.56
0.01
0.02
0.61
0.07
0.54
0.26
2.1
10.36
7.37
2.99
—
1.35
1.12
1.87
0.06
-0.08
1.86
0.3
1.57
0.75
2.15
5.4
3.71
1.69
—
1.24
1.09
0.6
0.02
-0.01
0.7
0.11
0.59
0.28
2.1
4.23
2.77
1.45
—
1.4
1.34
0.12
0.05
—
0.2
0.11
0.09
0.04
2.1
5.36
3.62
1.74
—
1.34
1.4
0.34
—
-0.01
0.34
0.11
0.23
0.11
2.1
6.23
3.99
2.25
—
1.38
1.36
0.88
0.05
-0.01
0.99
0.06
0.94
0.45
2.1
4.65
3.17
1.49
—
1.32
1.3
0.19
0.03
—
0.21
0.07
0.14
0.07
2.1
3.51
2.62
0.89
—
1.33
1.32
-0.43
0.03
0.01
-0.39
0.07
-0.46
-0.22
2.1
5.14
3.66
1.48
—
1.31
1.29
0.19
—
-0.01
0.19
0.07
0.12
0.06
2.1