Izolacja Statements
IZ
Izolacja 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
15.667
100
11.524
73.6
4.143
26.4
—
0
3.251
20.8
3.277
20.9
0.866
5.5
-0.021
-0.1
0.011
0.07
0.832
5.3
0.171
1.1
0.66
4.2
0.174
3.8
17.258
100
12.782
74.1
4.476
25.9
—
0
3.581
20.7
3.6
20.9
0.876
5.1
0.038
0.2
-0.081
-0.5
0.83
4.8
0.109
0.6
0.722
4.2
0.19
3.8
19.613
100
14.302
72.9
5.311
27.1
—
0
3.253
16.6
3.537
18
1.774
9
-0.014
-0.07
-0.017
-0.09
1.57
8
0.379
1.9
1.19
6.1
0.313
3.8
16.596
100
12.667
76.3
3.929
23.7
—
0
3.406
20.5
3.773
22.7
0.156
0.9
-0.008
-0.05
-0.003
-0.02
0.032
0.2
-0.002
-0.01
0.035
0.2
0.009
3.8
13.927
100
10.244
73.6
3.683
26.4
—
0
2.771
19.9
2.241
16.1
1.442
10.4
-0.014
-0.1
0.014
0.1
1.407
10.1
0.183
1.3
1.223
8.8
0.322
3.8
4.708
100
3.44
73.1
1.268
26.9
—
0
1.391
29.5
1.298
27.6
-0.03
-0.6
-0.004
-0.08
0.005
0.1
-0.061
-1.3
-0.015
-0.3
-0.046
-1
-0.012
3.8
9.013
100
5.991
66.5
3.022
33.5
—
0
1.566
17.4
1.489
16.5
1.533
17
-0.004
-0.04
-0.006
-0.07
1.41
15.6
0.272
3
1.138
12.6
0.299
3.8
7.884
100
5.502
69.8
2.382
30.2
—
0
1.276
16.2
1.255
15.9
1.127
14.3
-0.006
-0.08
0.007
0.09
1.09
13.8
0.173
2.2
0.917
11.6
0.241
3.8
4.721
100
3.848
81.5
0.873
18.5
—
0
1.197
25.4
1.202
25.5
-0.329
-7
-0.014
-0.3
-0.002
-0.04
-0.345
-7.3
—
0
-0.345
-7.3
-0.091
3.8
4.958
100
3.395
68.5
1.563
31.5
—
0
1.43
28.8
1.521
30.7
0.042
0.8
-0.012
-0.2
-0.005
-0.1
-0.046
-0.9
0.004
0.08
-0.05
-1.008
-0.013
3.8
9.193
100
6.881
74.9
2.312
25.1
—
0
1.518
16.5
1.564
17
0.748
8.1
-0.018
-0.2
-0.009
-0.1
0.626
6.8
0.11
1.2
0.516
5.6
0.136
3.8
8.288
100
6.138
74.1
2.15
25.9
—
0
1.384
16.7
1.553
18.7
0.597
7.2
-0.021
-0.3
-0.007
-0.08
0.557
6.7
0.139
1.7
0.418
5
0.11
3.8
5.242
100
4.286
81.8
0.956
18.2
—
0
1.109
21.2
1.117
21.3
-0.161
-3.07
-0.032
-0.6
-0.002
-0.04
-0.195
-3.7
—
0
-0.195
-3.7
-0.051
3.8
5.017
100
3.662
73
1.355
27
—
0
1.217
24.3
1.187
23.7
0.168
3.3
-0.024
-0.5
-0.001
-0.02
0.066
1.3
0.139
2.8
0.044
0.9
0.012
3.8
10.678
100
8.338
78.1
2.34
21.9
—
0
1.439
13.5
1.533
14.4
0.807
7.6
-0.029
-0.3
0.003
0.03
0.781
7.3
—
0
0.642
6
0.169
3.8
8.38
100
6.14
73.3
2.25
26.8
—
0
1.37
16.3
1.52
18.1
0.72
8.6
-0.03
-0.4
-0.03
-0.4
0.6
7.2
0.08
1
0.52
6.2
0.14
3.8
3.55
100
2.9
81.7
0.65
18.3
—
0
1
28.2
1.01
28.5
-0.36
-10.1
-0.03
-0.8
—
0
-0.39
-11
—
0
-0.39
-11
-0.1
3.8
5.4
4.14
1.26
—
1.23
1.49
-0.23
-0.03
0.01
-0.31
-0.05
-0.26
-0.07
3.8
11.42
8.25
3.17
—
1.44
1.46
1.71
-0.02
—
1.34
0.26
1.08
0.28
3.8
8.39
6.22
2.17
—
1.33
1.39
0.78
-0.03
—
0.67
0.15
0.51
0.14
3.8
3.56
2.72
0.85
—
0.95
0.94
-0.1
-0.04
—
-0.13
—
-0.13
-0.03
3.8
3.52
2.81
0.71
—
0.99
1.15
-0.44
-0.03
—
-0.41
-0.06
-0.35
-0.09
3.8
8.11
5.89
2.22
—
1.34
1.32
0.9
-0.01
—
0.78
0.16
0.63
0.17
3.8
6.95
5.02
1.93
—
1.18
1.22
0.71
-0.04
-0.02
0.58
0.02
0.56
0.15
3.8
3.51
2.92
0.6
—
0.96
0.95
-0.36
-0.02
-0.01
-0.39
—
-0.39
-0.1
3.8
2.68
1.95
0.73
—
1.03
1.02
-0.29
-0.02
-0.01
-0.3
-0.03
-0.27
-0.07
3.8
8.51
6.3
2.21
—
1.21
1.18
1.03
-0.03
-0.01
0.98
0.09
0.89
0.23
3.8
5.86
4.68
1.17
—
1.08
1.13
0.05
-0.03
-0.02
-0.03
-0.03
-0.01
—
3.8
3.44
3.06
0.38
—
0.87
0.89
-0.5
-0.02
—
-0.53
—
-0.53
-0.14
3.8
3.2
2.33
0.87
—
1.01
0.98
-0.11
-0.06
—
-0.27
0.02
-0.29
-0.08
3.8
12.52
10.14
2.38
—
1.4
1.47
0.91
-0.08
-0.01
0.83
0.06
0.77
0.2
3.8
7.98
6.23
1.75
—
1.12
1.15
0.6
-0.03
—
0.57
—
0.57
0.15
3.84
4.14
3.49
0.65
—
0.95
0.9
-0.25
-0.12
—
-0.37
—
-0.37
-0.1
3.8
4.23
3.3
0.93
—
1
1
-0.07
-0.03
-0.01
-0.19
-0.03
-0.16
-0.04
3.8
11.02
8.61
2.41
—
1.24
1.31
1.11
-0.04
-0.03
1.03
0.13
0.9
0.24
3.8
8.5
7.03
1.47
—
1.02
1.09
0.37
-0.04
—
0.33
0.01
0.33
0.09
3.8
1.62
1.53
0.09
—
0.87
0.85
-0.76
-0.03
—
-0.79
—
-0.79
-0.21
3.8
3.57
2.63
0.95
—
0.91
0.92
0.02
-0.05
-0.01
-0.04
-0.01
-0.03
-0.01
3.8
11.3
8.83
2.47
—
1.29
1.4
1.07
-0.05
0.02
1.04
0.21
0.83
0.22
3.8
9.27
7.71
1.57
—
1.12
1.16
0.4
-0.05
-0.01
0.34
0.02
0.32
0.08
3.8
4.55
3.89
0.66
—
0.88
0.88
-0.22
-0.03
0.01
-0.25
—
-0.25
-0.06
3.8
5.99
5.06
0.93
—
1.23
1.31
-0.38
-0.08
-0.07
-0.51
-0.04
-0.47
-0.12
3.8