Wise Statements
IB
Wise 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
3.596
100
0.052
1.4
3.544
98.6
—
0
0.343
9.5
2.521
70.1
1.023
28.4
0.662
18.4
—
0
1.685
46.9
—
0
1.685
46.9
4.357
0.387
7.478
100
3.116
41.7
4.362
58.3
—
0
0.505
6.8
3.009
40.2
1.353
18.1
5.546
74.2
—
0
6.899
92.3
—
0
6.899
92.3
17.837
0.387
3.815
100
1.129
29.6
2.686
70.4
—
0
0.293
7.7
2.057
53.9
0.629
16.5
0.455
11.9
—
0
3.084
80.8
—
0
3.084
80.8
7.974
0.387
3.364
100
1.301
38.7
2.063
61.3
—
0
0.056
1.7
1.824
54.2
0.239
7.1
2.882
85.7
-0.436
-13
4.644
138
0.709
21.1
3.935
117
10.174
0.387
8.627
100
4.488
52
4.139
48
—
0
0.061
0.7
1.077
12.5
3.062
35.5
5.669
65.7
-0.138
-1.6
8.593
99.6
—
0
8.593
99.6
24.602
0.349
3.133
100
2.124
67.8
1.009
32.2
—
0
0.105
3.4
0.875
27.9
0.134
4.3
5.15
164.4
—
0
5.284
168.7
-0.709
-22.6
5.993
191.3
15.495
0.387
3.73
100
2.821
75.6
0.909
24.4
—
0
0.015
0.4
0.868
23.3
0.041
1.1
0.117
3.1
—
0
4.658
124.9
—
0
4.658
124.9
12.043
0.387
3.844
100
1.01
26.3
2.834
73.7
—
0
0.049
1.3
1.306
34
1.528
39.8
7.511
195.4
-0.576
-15
8.463
220.2
—
0
8.463
220.2
22.986
0.368
—
100
0.002
0
-0.002
0
—
0
0.003
0
0.011
0
-0.013
0
17.736
0
—
0
17.723
0
—
0
17.723
0
50.742
0.349
—
100
—
0
—
0
—
0
0.002
0
0.001
0
-0.001
0
5.552
0
—
0
5.551
0
—
0
5.551
0
15.893
0.349
—
100
—
0
—
0
—
0
0.003
0
0.013
0
-0.013
0
2.515
0
-1.661
0
0.841
0
—
0
0.841
0
2.408
0.349
—
100
—
0
—
0
—
0
0.021
0
-0.07
0
0.07
0
-0.002
0
-23.106
0
-23.038
0
—
0
-23.038
0
-65.96
0.349
0.002
100
—
0
0.002
100
—
0
0.011
550
-0.064
-3200
0.066
3300
0.371
18550
—
0
0.437
21850
—
0
0.437
21850
1.251
0.349
—
100
—
0
—
0
—
0
0.001
0
0.01
0
-0.01
0
-1.79
0
—
0
-1.8
0
—
0
-1.8
0
-5.154
0.349
—
100
—
0
—
0
—
0
0.001
0
0.01
0
-0.01
0
0.042
0
-1.832
0
-1.8
0
—
0
-1.8
0
-5.154
0.349
—
100
—
0
—
0
—
0
0.037
0
0.072
0
-0.072
0
7.654
0
0.352
0
7.934
0
—
0
7.934
0
22.716
0.349
—
100
—
0
—
0
—
0
0.028
0
0.039
0
-0.039
0
0.499
0
-1.247
0
-0.787
0
—
0
-0.787
0
-2.253
0.349
—
100
—
0
—
0
—
0
0.031
0
0.066
0
-0.066
0
-2.568
0
-0.441
0
-3.075
0
—
0
-3.075
0
-8.804
0.349
—
100
—
0
—
0
—
0
0.045
0
0.047
0
-0.047
0
0.287
0
-0.515
0
-0.275
0
—
0
-0.275
0
-0.787
0.349
0.263
100
—
0
0.263
100
—
0
0.025
9.5
0.207
78.7
0.056
21.3
-0.081
-30.8
-0.727
-276.4
-0.752
-285.9
—
0
-0.752
-285.9
-2.153
0.349
—
100
—
0
—
0
—
0
0.023
0
0.03
0
-0.03
0
0.096
0
0.057
0
0.123
0
—
0
0.123
0
0.352
0.349
0.02
100
—
0
—
0
—
0
0.02
100
0.05
250
-0.03
-150
0.05
250
-1.34
-6700
-1.32
-6600
—
0
-1.32
-6600
-3.77
0.35
—
100
—
0
—
0
—
0
0.03
0
0.19
0
-0.19
0
0.36
0
-0.02
0
0.14
0
—
0
0.14
0
0.4
0.35
0.04
—
0.04
—
0.02
0.11
-0.07
1.38
-0.44
0.87
—
0.87
2.48
0.35
—
—
—
—
0.02
0.03
-0.03
0.66
—
0.63
—
0.63
1.81
0.35
0.09
—
0.09
—
0.02
0.09
-0.01
0.51
-0.72
-0.22
—
-0.22
-0.62
0.35
—
—
—
—
0.02
—
—
1.21
-0.09
1.21
—
1.21
3.46
0.35
0.59
—
0.59
—
0.02
0.03
0.57
9
-35.01
-25.45
—
-24.48
-69.94
0.35
0.46
—
0.46
—
0.02
0.04
0.42
-0.06
0.53
0.9
—
0.9
2.57
0.35
—
—
—
—
0.02
-0.01
0.01
-0.83
-0.49
-1.31
-0.05
-1.26
-3.6
0.35
—
—
—
—
0.02
0.09
-0.09
0.46
-0.51
0.37
0.05
0.32
0.9
0.35
—
—
—
—
0.04
0.78
-0.78
54.15
4.41
57.78
—
51.66
147.6
0.35
—
—
—
—
0.01
0.03
-0.03
0.34
-0.08
0.24
—
-4.18
-11.94
0.35
0.32
—
0.32
—
0.01
-0.03
0.35
0.31
-6.41
-5.75
—
-5.7
-16.28
0.35
0.15
—
0.15
—
0.02
0.24
-0.09
-8.3
-0.01
-8.39
—
-8.99
-26.44
0.34
-24.99
-26.87
1.88
—
0.01
-2.43
4.31
1.48
-14.41
-8.62
1.36
-394.58
-1 127.37
0.35
13.14
15.98
-2.85
—
0.33
1.28
-4.12
4.61
-5.73
-5.24
-1.1
-4.13
-11.8
0.35
9.31
7.91
1.4
—
0.44
0.87
0.53
-0.22
0.06
0.37
-0.74
1.11
3.18
0.35
4.15
2.92
1.23
—
0.19
3.32
-2.09
-1.04
-2.7
-5.83
1.46
-7.28
-21.41
0.34
14.78
-27.79
42.57
—
0.46
-13.24
55.81
9.15
1.22
66.18
13.19
52.99
160.57
0.33
12.2
11.51
0.69
—
0.53
3.95
-3.26
-1.59
2.85
-2
0.83
-2.82
-8.81
0.32
8.43
6.46
1.97
—
0.57
5.17
-3.2
-6.18
3.69
-5.69
1.97
-7.66
-24.7
0.31
53.13
48.38
4.74
—
0.86
3.31
1.44
-0.49
-3.69
-2.74
0.3
-3.04
-9.5
0.32
7.4
7.38
0.02
—
2.4
1.45
-1.43
2.05
-0.01
0.62
-0.17
0.79
2.54
0.31