Jastrzebska Spolka Statements
JS
Jastrzebska Spolka 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
3 414.8
100
3 116.7
91.3
298.1
8.7
—
0
360.9
10.6
359.5
10.5
-61.4
-1.8
124.7
3.7
-0.9
-0.03
21.9
0.6
31.6
0.9
-11
-0.3
-0.094
117.41
3 338.8
100
2 768.1
82.9
570.7
17.1
—
0
409
12.2
378.3
11.3
192.4
5.8
179.3
5.4
-0.6
-0.02
197.7
5.9
45.9
1.4
153.5
4.6
1.307
117.41
3 401.9
100
2 997.4
88.1
404.5
11.9
—
0
373
11
372.3
10.9
32.2
0.9
118
3.5
-0.4
-0.01
109
3.2
1 317.3
38.7
-1 208.5
-35.5
-10.293
117.41
4 139.4
100
2 929.8
70.8
1 209.6
29.2
—
0
387.4
9.4
399.9
9.7
809.7
19.6
175.4
4.2
-0.3
-0.007
978
23.6
191.2
4.6
780.6
18.9
6.648
117.41
4 458.4
100
2 795.4
62.7
1 663
37.3
—
0
347.3
7.8
318.4
7.1
1 344.6
30.2
247.8
5.6
—
0
1 590
35.7
323.2
7.2
1 268.3
28.4
10.802
117.41
4 149.3
100
2 407.1
58
1 742.2
42
—
0
318.7
7.7
270
6.5
1 472.2
35.5
181.5
4.4
—
0
1 539.7
37.1
306.2
7.4
1 233.3
29.7
10.504
117.41
5 146
100
2 309
44.9
2 837
55.1
—
0
261.3
5.1
256.7
5
2 580.3
50.1
70.9
1.4
—
0
2 657.6
51.6
503
9.8
2 136.1
41.5
18.193
117.41
5 972.3
100
2 567.3
43
3 405
57
—
0
339.9
5.7
354.6
5.9
3 050.4
51.1
42.2
0.7
—
0
2 905.4
48.6
550
9.2
2 347.8
39.3
19.996
117.41
4 930.9
100
2 269.1
46
2 661.8
54
—
0
276.5
5.6
274.8
5.6
2 387
48.4
-143.3
-2.9
—
0
2 286.7
46.4
436.4
8.9
1 844.2
37.4
15.707
117.41
3 872.9
100
2 059.2
53.2
1 813.7
46.8
—
0
248.2
6.4
233.8
6
1 579.9
40.8
-60.1
-1.6
—
0
1 232
31.8
216.7
5.6
1 007.6
26
8.582
117.41
2 579.2
100
1 989.3
77.1
589.9
22.9
—
0
229.3
8.9
224.2
8.7
365.7
14.2
-74.9
-2.9
—
0
331.2
12.8
63.4
2.5
252.6
9.8
2.151
117.41
2 178.9
100
2 040.2
93.6
138.7
6.4
—
0
232.3
10.7
222.5
10.2
-83.8
-3.8
-6.9
-0.3
—
0
-178.9
-8.2
-27.6
-1.3
-169
-7.8
-1.439
117.41
1 998.1
100
1 945.2
97.4
52.9
2.6
—
0
258.7
12.9
256.8
12.9
-203.9
-10.2
-32.8
-1.6
—
0
-217.6
-10.9
-38.4
-1.9
-187.5
-9.4
-1.6
117.19
1 805.7
100
1 994.8
110.5
-189.1
-10.5
—
0
244.9
13.6
211.4
11.7
-400.5
-22.2
-47.1
-2.6
—
0
-546.8
-30.3
-98
-5.4
-452.6
-25.07
-3.855
117.41
1 727.6
100
1 809.7
104.8
-82.1
-4.8
—
0
256.8
14.9
240.5
13.9
-322.6
-18.7
0.4
0.02
—
0
-134.8
-7.8
-20
-1.2
-116.1
-6.7
-0.989
117.41
1 487.7
100
1 681
113
-193.3
-13
—
0
238.1
16
221.5
14.9
-414.8
-27.9
-12.3
-0.8
—
0
-931.8
-62.6
-166.9
-11.2
-765.4
-51.4
-6.519
117.41
1 966
100
1 851.8
94.2
114.2
5.8
—
0
248
12.6
239.6
12.2
-125.4
-6.4
-124
-6.3
—
0
-254.2
-12.9
-45.3
-2.3
-211.9
-10.8
-1.805
117.41
1 810.4
100
1 863.7
102.9
-53.3
-2.9
—
0
258.8
14.3
-38.7
-2.1
-14.6
-0.8
-27.7
-1.5
—
0
-76.5
-4.2
-21.7
-1.2
-60.2
-3.3
-0.513
117.41
2 164.5
100
1 633.1
75.4
531.4
24.6
—
0
244.8
11.3
270.9
12.5
260.5
12
-36
-1.7
—
0
224.5
10.4
67.6
3.1
152.9
7.1
1.302
117.41
2 208.8
100
1 808.7
81.9
400.1
18.1
—
0
248.4
11.2
207.8
9.4
192.3
8.7
-15.6
-0.7
—
0
175.3
7.9
37.6
1.7
133.3
6
1.135
117.41
2 488.1
100
1 762.7
70.8
725.4
29.2
—
0
221.9
8.9
217.8
8.8
507.6
20.4
-2.9
-0.1
—
0
504.7
20.3
94.9
3.8
402.9
16.2
3.432
117.41
2 523.1
100
2 072.1
82.1
451
17.9
—
0
254.2
10.1
51.5
2
399.5
15.8
-2.6
-0.1
—
0
396.9
15.7
78.1
3.1
312.1
12.4
2.658
117.41
2 352.9
100
1 730.3
73.5
622.6
26.5
—
0
193.4
8.2
165.9
7.1
456.7
19.4
-12.9
-0.5
—
0
443.8
18.9
88.2
3.7
347
14.7
2.955
117.41
2 422.9
100
1 712
70.7
710.9
29.3
—
0
264.5
10.9
264.9
10.9
446
18.4
-34.6
-1.4
—
0
411.4
17
82.9
3.4
324.1
13.4
2.76
117.4
2 510.6
100
1 424
56.7
1 086.6
43.3
—
0
210.5
8.4
134.7
5.4
951.9
37.9
-11.5
-0.5
—
0
940.4
37.5
182.5
7.3
753.9
30
6.42
117.4
2 192.8
100
1 611.9
73.5
580.9
26.5
—
0
215.8
9.8
-328.9
-15
909.8
41.5
-10
-0.5
—
0
899.8
41
147.6
6.7
747.8
34.1
6.37
117.4
1 990.9
100
1 374.7
69
616.2
31
—
0
173.4
8.7
152.4
7.7
463.8
23.3
-8.8
-0.4
0
0
455
22.9
93
4.7
360.4
18.1
3.07
117.4
2 317.5
100
1 407.6
60.7
909.9
39.3
—
0
200.6
8.7
213.6
9.2
696.3
30
9.6
0.4
0
0
705.9
30.5
139.8
6
566.2
24.4
4.82
117.4
2 376
100
1 244.1
52.4
1 131.9
47.6
—
0
173.4
7.3
85.3
3.6
1 046.6
44
16.3
0.7
0
0
1 062.9
44.7
199.9
8.4
864.5
36.4
7.36
117.4
2 167.7
100
1 359.4
62.7
808.3
37.3
—
0
200.2
9.2
300.3
13.9
508
23.4
-99.9
-4.6
—
0
408.1
18.8
117.3
5.4
294.8
13.6
2.51
117.4
1 670
100
1 437.5
86.1
232.5
13.9
—
0
206.7
12.4
375.2
22.5
-142.7
-8.5
-16.6
-1
0
0
-159.3
-9.5
-21.3
-1.3
-139
-8.3
-1.18
117.4
1 491.4
100
1 372.6
92
118.8
8
—
0
210.8
14.1
142.7
9.6
-23.9
-1.6
-73.7
-4.9
0
0
-97.6
-6.5
-8.7
-0.6
-89.3
-6
-0.76
117.4
1 402.2
100
1 332.1
95
70.1
5
—
0
205.3
14.6
184.9
13.2
-114.8
-8.2
-16.8
-1.2
—
0
-131.6
-9.4
-72.1
-5.1
-59.8
-4.3
-0.51
117.4
1 738.1
100
1 756.2
101
-18.1
-1.04
—
0
211.1
12.1
3 226.1
185.6
-3 244.2
-186.7
-42.9
-2.5
0
0
-3 287.1
-189.1
-624.8
-35.9
-2 642.1
-152.01
-22.5
117.4
1 695.1
100
1 673.8
98.7
21.3
1.3
—
0
220.9
13
-7.9
-0.5
29.2
1.7
-29
-1.7
0
0
0.2
0.01
-0.4
-0.02
0.9
0.05
0.01
117.4
1 691.6
100
1 766.1
104.4
-74.5
-4.4
—
0
212
12.5
401.1
23.7
-475.6
-28.1
-42
-2.5
0
0
-517.6
-30.6
-90.8
-5.4
-426.2
-25.2
-3.63
117.4
1 810.1
100
1 789
98.8
21.1
1.2
—
0
241.6
13.3
226.5
12.5
-205.4
-11.3
-35.4
-2
0
0
-240.8
-13.3
-44.1
-2.4
-198.1
-10.9
-1.69
117.4
2 033.6
100
1 958
96.3
75.6
3.7
—
0
288.7
14.2
493.8
24.3
-418.2
-20.6
-30.5
-1.5
0
0
-439.9
-21.6
-85.4
-4.2
-354.1
-17.4
-3.02
117.4
1 652.6
100
1 655.8
100.2
-3.2
-0.2
—
0
276.6
16.7
276.7
16.7
-279.9
-16.9
-31.2
-1.9
0
0
-13.7
-0.8
-52.5
-3.2
38.2
2.3
0.33
117.4
1 465
100
1 660.8
113.4
-195.8
-13.4
—
0
181.5
12.4
96.9
6.6
-292.7
-20
-21
-1.4
0
0
-313.7
-21.4
-60.8
-4.2
-253
-17.3
-2.15
117.4
1 663.7
100
1 545
92.9
118.7
7.1
—
0
226.4
13.6
208.9
12.6
-90.2
-5.4
-24.7
-1.5
0
0
-114.9
-6.9
-26.4
-1.6
-90.2
-5.4
-0.77
117.4
1 841.5
100
1 583.9
86
257.6
14
—
0
264.8
14.4
228.2
12.4
29.4
1.6
-21.8
-1.2
0
0
7.6
0.4
0.8
0.04
5.6
0.3
0.05
117.4
1 678.7
100
1 545.6
92.1
133.1
7.9
—
0
214.4
12.8
219.2
13.1
-86.1
-5.1
-28
-1.7
—
0
-114.1
-6.8
-16.6
-1
-95.1
-5.7
-0.81
117.4