Koszalinskie Przedsiebiorstwo Statements
KP
Koszalinskie Przedsiebiorstwo 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
73.87
100
74.631
101
-0.761
-1.03
—
0
12.631
17.1
12.841
17.4
-13.602
-18.4
-0.268
-0.4
-0.095
-0.1
-15.694
-21.2
-0.892
-1.2
-14.802
-20.04
-9.124
1.622
93.652
100
82.488
88.1
11.164
11.9
—
0
14.659
15.7
14.684
15.7
-3.52
-3.8
-0.15
-0.2
0.125
0.1
-4.747
-5.07
-0.833
-0.9
-3.914
-4.2
-2.412
1.622
113.22
100
88.781
78.4
24.442
21.6
—
0
15.872
14
15.928
14.1
8.514
7.5
-0.003
-0.003
0.118
0.1
7.709
6.8
1.529
1.4
6.18
5.5
3.809
1.622
85.46
100
68.115
79.7
17.345
20.3
—
0
11.515
13.5
11.525
13.5
5.82
6.8
0.095
0.1
0.937
1.1
5.889
6.9
1.243
1.5
4.646
5.4
2.864
1.622
97.51
100
76.245
78.2
21.265
21.8
—
0
13.857
14.2
13.863
14.2
7.402
7.6
0.188
0.2
-0.392
-0.4
6.256
6.4
1.258
1.3
4.998
5.1
3.081
1.622
139.69
100
94.365
67.6
45.32
32.4
—
0
20.327
14.6
20.366
14.6
24.954
17.9
-0.151
-0.1
0.322
0.2
25.478
18.2
4.906
3.5
20.572
14.7
12.68
1.622
114.05
100
81.772
71.7
32.276
28.3
—
0
16.935
14.8
16.951
14.9
15.325
13.4
-0.102
-0.09
-0.108
-0.09
14.652
12.8
2.877
2.5
11.775
10.3
7.258
1.622
111.32
100
80.759
72.5
30.565
27.5
—
0
16.115
14.5
16.04
14.4
14.525
13
-0.085
-0.08
-0.425
-0.4
14.651
13.2
2.829
2.5
11.822
10.6
7.287
1.622
103.74
100
79.533
76.7
24.21
23.3
—
0
16.852
16.2
16.41
15.8
7.8
7.5
-0.112
-0.1
0.755
0.7
9.192
8.9
1.766
1.7
7.426
7.2
4.577
1.622
86.773
100
69.676
80.3
17.097
19.7
—
0
12.775
14.7
12.215
14.1
4.882
5.6
-0.114
-0.1
-0.305
-0.4
4.932
5.7
0.977
1.1
3.955
4.6
2.438
1.622
80.645
100
66.694
82.7
13.951
17.3
—
0
10.334
12.8
10.417
12.9
3.534
4.4
-0.123
-0.2
-0.344
-0.4
3.333
4.1
0.763
0.9
2.57
3.2
1.584
1.622
77.554
100
66.026
85.1
11.528
14.9
—
0
13.013
16.8
9.336
12
2.192
2.8
-0.142
-0.2
-0.358
-0.5
1.42
1.8
0.302
0.4
1.118
1.4
0.689
1.622
79.358
100
64.326
81.1
15.032
18.9
—
0
12.898
16.3
10.547
13.3
4.485
5.7
-0.193
-0.2
0.409
0.5
4.585
5.8
0.874
1.1
3.711
4.7
2.287
1.622
79.723
100
65.983
82.8
13.74
17.2
—
0
12.288
15.4
12.223
15.3
1.517
1.9
-0.301
-0.4
-0.617
-0.8
1.263
1.6
0.28
0.4
0.983
1.2
0.606
1.622
67.784
100
58.284
86
9.5
14
—
0
8.247
12.2
8.097
11.9
1.403
2.1
-0.253
-0.4
0.392
0.6
1.484
2.2
0.318
0.5
1.166
1.7
0.719
1.622
69.67
100
60.372
86.7
9.298
13.3
—
0
11.11
15.9
11.042
15.8
-1.744
-2.5
-0.226
-0.3
-0.421
-0.6
-2.95
-4.2
-0.521
-0.7
-2.429
-3.5
-1.497
1.622
79.966
100
66.093
82.7
13.873
17.3
—
0
11.837
14.8
11.798
14.8
2.075
2.6
-0.239
-0.3
0.15
0.2
2.444
3.1
0.479
0.6
1.965
2.5
1.211
1.622
80.311
100
64.244
80
16.067
20
—
0
12.604
15.7
12.548
15.6
3.519
4.4
-0.257
-0.3
0.001
0.001
3.052
3.8
0.669
0.8
2.383
3
1.469
1.622
71.785
100
59.612
83
12.173
17
—
0
9.018
12.6
9.033
12.6
3.14
4.4
-0.235
-0.3
-0.036
-0.05
2.902
4
0.588
0.8
2.314
3.2
1.426
1.622
69.374
100
59.029
85.1
10.345
14.9
—
0
11.04
15.9
10.913
15.7
-0.568
-0.8
-0.2
-0.3
0.385
0.6
-0.558
-0.8
-0.076
-0.1
-0.482
-0.7
-0.297
1.622
83.62
100
66.57
79.6
17.06
20.4
—
0
11.92
14.3
11.76
14.1
5.29
6.3
-0.48
-0.6
-0.17
-0.2
4.95
5.9
1
1.2
3.95
4.7
2.43
1.62
77.42
100
63.21
81.6
14.21
18.4
—
0
11.32
14.6
11.2
14.5
3.02
3.9
-0.27
-0.3
-0.08
-0.1
2.8
3.6
0.62
0.8
2.18
2.8
1.35
1.62
69.34
57.98
11.36
—
9.38
9.24
2.12
-0.13
0.29
2.33
0.48
1.85
1.14
1.62
68.83
59.37
9.45
—
9.61
9.47
-0.01
-0.23
-0.22
-0.56
-0.06
-0.5
-0.31
1.62
78.47
64.47
14
—
12.18
12.03
1.97
-0.42
0.16
2.72
0.58
2.14
1.32
1.62
74.08
61.91
12.16
—
11.4
11.3
0.87
-0.32
0.45
1.02
0.27
0.75
0.46
1.62
61.02
52.29
8.74
—
7.58
7.39
1.35
-0.2
-0.26
0.4
0.13
0.27
0.16
1.62
61.52
53.41
8.11
—
10.06
10.06
-1.95
-0.21
0.38
-2.11
-0.39
-1.72
-1.06
1.62
75.05
60.5
14.55
—
10.87
10.85
3.7
-0.2
-0.44
3.5
0.74
2.75
1.7
1.62
67.44
55.12
12.31
—
10.58
10.56
1.75
-0.22
-0.03
2.69
0.58
2.11
1.3
1.62
57.77
48.5
9.27
—
7.27
7.31
1.96
-0.24
-0.02
2.33
0.5
1.84
1.13
1.62
59.53
51.45
8.07
—
9.71
9.72
-1.65
-0.25
-0.11
-2.32
-0.38
-1.94
-1.2
1.62
72.48
59.78
12.71
—
11.09
11.11
1.59
-0.29
-0.05
1.34
0.31
1.03
0.64
1.64
68.84
56.58
12.26
—
10.5
10.26
1.99
-0.26
0.51
1.75
0.37
1.38
0.85
1.62
61.34
52.4
8.95
—
7.61
8.31
0.63
-0.27
-0.21
-0.4
-0.06
-0.33
-0.21
1.62
64.72
55.28
9.45
—
9.73
9.71
-0.27
-0.33
—
-0.62
-0.08
-0.54
-0.33
1.62
71.12
56.32
14.81
—
11.26
10.93
3.88
-0.3
—
3.2
0.67
2.53
1.56
1.62
66.75
53.03
13.71
—
10.79
10.24
3.48
-0.33
0.01
3.01
0.61
2.4
1.48
1.62
53.05
44.26
8.79
—
7.55
7.31
1.48
-0.25
0.11
0.89
0.21
0.69
0.42
1.62
56.89
46.88
10.01
—
9.71
9.47
0.53
-0.32
0.16
-0.03
0.02
-0.05
-0.03
1.62
63.14
49.59
13.55
—
10.79
10.3
3.24
-0.24
-0.07
2.51
0.22
2.29
1.41
1.62
57.44
45.9
11.54
—
10.26
9.63
1.91
-0.32
-0.06
1.32
0.29
1.04
0.64
1.62
49.11
40.73
8.38
—
8.12
7.8
0.58
-0.28
0.02
0.06
0.08
-0.02
-0.01
1.62
52.49
43.15
9.34
—
9.27
9.11
0.23
-0.33
0.11
-0.12
0.01
-0.13
-0.08
1.62