Synerga.Fund Statements
SN
Synerga.Fund 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
—
100
—
0
—
0
—
0
0.005
0
0.021
0
-0.021
0
0.97
0
—
0
0.948
0
0.184
0
0.764
0
0.028
27.31
0.11
100
—
0
0.11
100
—
0
0.001
1.1
0.031
28.4
0.079
71.6
-0.228
-206.8
—
0
-0.149
-135.3
0.087
79.2
-0.236
-214.5
-0.009
27.31
0.075
100
—
0
0.075
100
—
0
0.002
3.3
0.046
61.3
0.029
38.7
-0.185
-247.09
—
0
-0.156
-208.4
-0.028
-37.1
-0.128
-171.3
-0.005
27.31
0.02
100
—
0
0.02
100
—
0
0.004
18.4
0.069
346.8
-0.049
-246.7
-0.355
-1777.1
-0.022
-112.2
-0.427
-2136.05
-0.183
-916.6
-0.244
-1219.5
-0.009
27.31
0.07
100
—
0
0.07
100
—
0
0.011
15.1
0.121
172.6
-0.051
-72.6
0.628
896.9
—
0
0.577
824.2
0.121
172.8
0.456
651.4
0.017
27.31
—
100
—
0
—
0
—
0
0.011
0
0.102
0
-0.102
0
-3.29
0
—
0
-3.392
0
-0.625
0
-2.767
0
-0.101
27.31
0.08
100
—
0
0.08
100
—
0
0.017
21.7
0.11
137.3
-0.03
-37.3
-0.956
-1195.06
—
0
-0.986
-1232.3
-0.202
-252.7
-0.784
-979.7
-0.029
27.31
0.05
100
—
0
0.05
100
—
0
0.031
61.9
0.097
195.3
-0.047
-95.3
-7.548
-15168.8
—
0
-7.595
-15264.1
-0.884
-1775.9
-6.712
-13488.3
-0.246
27.31
—
100
—
0
—
0
—
0
—
0
0.04
0
-0.04
0
-6.773
0
—
0
-6.813
0
-1.671
0
-5.141
0
-0.188
27.31
—
100
—
0
—
0
—
0
0.001
0
0.037
0
-0.037
0
-0.464
0
—
0
-0.5
0
-0.082
0
-0.418
0
-0.015
27.31
—
100
—
0
—
0
—
0
0
0
0.035
0
-0.035
0
-9.72
0
—
0
-9.755
0
-1.841
0
-7.914
0
-0.29
27.31
0.1
100
—
0
0.1
100
—
0
0.007
6.7
0.144
143.9
-0.044
-43.9
-21.719
-21719.4
-0.04
-40.1
-21.804
-21803.5
-4.123
-4122.7
-17.681
-17680.8
-0.647
27.31
—
100
—
0
—
0
—
0
0.001
0
0.032
0
-0.032
0
9.61
0
—
0
9.578
0
1.825
0
7.753
0
0.028
273.1
—
100
—
0
—
0
—
0
0
0
0.036
0
-0.036
0
44.867
0
—
0
44.831
0
8.528
0
36.303
0
0.133
273.1
—
100
0.016
0
-0.016
0
—
0
—
0
—
0
-0.016
0
—
0
-0.014
0
-0.03
0
—
0
-0.03
0
0
273.1
—
100
0.021
0
-0.021
0
—
0
0.011
0
0.043
0
-0.064
0
—
0
-0.014
0
-0.078
0
—
0
-0.078
0
0
273.1
—
100
0.016
0
-0.016
0
—
0
0.001
0
0.007
0
-0.023
0
—
0
-0.014
0
-0.037
0
—
0
-0.037
0
0
273.1