Rank Statements
RN
Rank 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
23.476
100
1.465
6.2
22.011
93.8
—
0
10.678
45.5
12.224
52.1
9.787
41.7
0.736
3.1
-1.619
-6.9
8.904
37.9
1.571
6.7
7.333
31.2
0.197
37.184
14.485
100
5.329
36.8
9.156
63.2
—
0
5.434
37.5
6.592
45.5
2.564
17.7
9.417
65
1.256
8.7
13.237
91.4
4.492
31
8.745
60.4
0.235
37.184
13.176
100
4.024
30.5
9.152
69.5
—
0
5.708
43.3
4.046
30.7
5.106
38.8
-3.469
-26.3
1.563
11.9
3.2
24.3
-2.286
-17.3
5.486
41.6
0.148
37.158
17.868
100
2.361
13.2
15.507
86.8
—
0
9.95
55.7
10.832
60.6
4.675
26.2
10.465
58.6
-2.08
-11.6
13.08
73.2
3.636
20.3
9.444
52.9
0.25
37.776
26.424
100
15.159
57.4
11.265
42.6
—
0
6.13
23.2
7.514
28.4
3.751
14.2
8.089
30.6
0.11
0.4
11.95
45.2
3.551
13.4
8.398
31.8
0.226
37.184
11.461
100
3.842
33.5
7.619
66.5
—
0
3.311
28.9
-2.121
-18.5
9.74
85
-12.33
-107.6
0.258
2.3
-2.332
-20.3
-1.647
-14.4
4.594
40.1
0.124
37.158
10.963
100
-1.028
-9.4
11.991
109.4
—
0
3.549
32.4
11.973
109.2
0.018
0.2
-1.746
-15.9
-0.468
-4.3
-2.196
-20.03
1.767
16.1
-3.235
-29.5
-0.087
37.158
63.37
100
56.96
89.9
6.41
10.1
—
0
2.48
3.9
-39.08
-61.7
45.48
71.8
10.18
16.1
-0.52
-0.8
55.14
87
6.12
9.7
49.03
77.4
1.31
37.26
35.027
100
17.596
50.2
17.431
49.8
—
0
2.466
7
6.053
17.3
11.378
32.5
4.637
13.2
-1.704
-4.9
14.311
40.9
6.299
18
10.502
30
0.283
37.158
20.871
100
0.361
1.7
20.51
98.3
—
0
7.6
36.4
17.663
84.6
2.847
13.6
-10.23
-49.02
-0.834
-4
-8.217
-39.4
2.466
11.8
-10.238
-49.05
-0.276
37.158
12.038
100
-0.966
-8.02
13.004
108
—
0
2.947
24.5
10.372
86.2
2.632
21.9
4.942
41.1
-0.024
-0.2
7.55
62.7
4.494
37.3
3.683
30.6
0.099
37.158
13.94
100
4.164
29.9
9.776
70.1
—
0
3.292
23.6
8.401
60.3
1.375
9.9
-4.629
-33.2
-1.863
-13.4
-5.117
-36.7
-4.439
-31.8
0.745
5.3
0.02
37.184
62.334
100
39.639
63.6
22.695
36.4
—
0
3.098
5
2.887
4.6
19.808
31.8
3.811
6.1
-1.215
-1.9
22.404
35.9
3.577
5.7
17.983
28.8
0.484
37.184
13.109
100
4.055
30.9
9.054
69.1
—
0
2.906
22.2
7.577
57.8
1.477
11.3
-4.664
-35.6
-2.485
-19
-5.672
-43.3
4.714
36
-10.957
-83.6
-0.294
37.209
14.633
100
3.358
22.9
11.275
77.1
—
0
—
0
7.917
54.1
3.358
22.9
-2.202
-15.05
-0.268
-1.8
0.888
6.1
0.338
2.3
0.31
2.1
0.008
37.158
25.989
100
10.657
41
15.332
59
—
0
—
0
6.341
24.4
8.991
34.6
2.307
8.9
-8.867
-34.1
2.431
9.4
3.955
15.2
-1.619
-6.2
-0.044
37.158
14.507
100
7.59
52.3
6.917
47.7
—
0
—
0
4.161
28.7
2.756
19
-8.541
-58.9
-0.01
-0.07
-5.795
-39.9
-1.004
-6.9
-4.93
-34
-0.133
37.158
33.28
100
22.72
68.3
10.57
31.8
—
0
—
0
4.37
13.1
6.19
18.6
14.6
43.9
0.66
2
21.45
64.5
-1.36
-4.09
22.46
67.5
0.6
37.18
14.77
100
3.54
24
11.24
76.1
—
0
—
0
7.03
47.6
4.2
28.4
-1.76
-11.9
0.7
4.7
3.14
21.3
1.24
8.4
1.57
10.6
0.04
37.18
35.24
100
10.18
28.9
25.06
71.1
—
0
—
0
4.8
13.6
20.26
57.5
-9.03
-25.6
-1.06
-3.008
10.17
28.9
-3.58
-10.2
13.27
37.7
0.36
37.26
13.86
100
7.36
53.1
6.5
46.9
—
0
—
0
4.12
29.7
2.37
17.1
-0.6
-4.3
0.06
0.4
1.99
14.4
2.4
17.3
-0.64
-4.6
-0.02
37.16
16.51
100
7.89
47.8
8.62
52.2
—
0
—
0
6.62
40.1
2
12.1
0.9
5.5
0.14
0.8
3.04
18.4
3.03
18.4
0.4
2.4
0.01
37.16
19.35
100
6.9
35.7
12.45
64.3
—
0
—
0
8.36
43.2
4.1
21.2
-16.87
-87.2
0.06
0.3
-12.71
-65.7
-2.35
-12.1
-11.19
-57.8
-0.3
37.16
18.59
100
9.4
50.6
9.19
49.4
—
0
—
0
4.64
25
4.55
24.5
4.01
21.6
0.21
1.1
8.61
46.3
5.21
28
2.07
11.1
0.06
37.26
25
100
9.09
36.4
15.91
63.6
—
0
—
0
2.01
8
13.91
55.6
-12.39
-49.6
0.21
0.8
1.72
6.9
0.97
3.9
0.62
2.5
0.02
37.16
18.09
100
10.64
58.8
7.45
41.2
—
0
—
0
4.17
23.1
3.28
18.1
1.87
10.3
-0.32
-1.8
8.8
48.6
2.85
15.8
5.81
32.1
0.16
37.16
17.87
100
4.59
25.7
13.28
74.3
—
0
—
0
9.43
52.8
3.85
21.5
9.39
52.5
-0.31
-1.7
12.92
72.3
5.95
33.3
6.81
38.1
0.18
37.16
23.17
100
17.11
73.8
6.06
26.2
—
0
—
0
4.13
17.8
1.93
8.3
-16.7
-72.08
0.11
0.5
-14.49
-62.5
-11.58
-50
-3.08
-13.3
-0.08
37.16
16.79
100
9.9
59
6.89
41
—
0
—
0
3.31
19.7
3.58
21.3
-14.95
-89.04
-0.42
-2.5
-12.28
-73.1
8.73
52
-21.17
-126.09
-0.57
37.16
17.1
100
9.68
56.6
7.42
43.4
—
0
—
0
2.97
17.4
4.44
26
-4.52
-26.4
0.35
2
0.28
1.6
9.52
55.7
-9.4
-55
-0.25
37.13
16.65
100
2.9
17.4
13.75
82.6
—
0
—
0
12.65
76
1.1
6.6
-22.09
-132.7
-0.28
-1.7
-21.26
-127.7
-4.27
-25.6
-17.15
-103.003
-0.46
37.18
16.39
100
9.3
56.7
7.08
43.2
—
0
—
0
7.17
43.7
-0.08
-0.5
-11.93
-72.8
-0.59
-3.6
-12.6
-76.9
4.34
26.5
-17.1
-104.3
-0.46
37.08
16.03
100
8.65
54
7.38
46
—
0
—
0
4.85
30.3
2.52
15.7
-10.08
-62.9
0.11
0.7
-7.45
-46.5
1.17
7.3
-8.82
-55.02
-0.24
37.18
16.34
100
8.77
53.7
7.57
46.3
—
0
—
0
7.54
46.1
0.03
0.2
-32.9
-201.3
-0.05
-0.3
-32.92
-201.5
-5.03
-30.8
-28.09
-171.9
-0.76
37.18
15.02
100
3.53
23.5
11.5
76.6
—
0
—
0
8
53.3
3.49
23.2
-9.27
-61.7
-0.23
-1.5
-6
-39.9
-0.52
-3.5
-5.7
-37.9
-0.15
37.18
14.76
100
11.03
74.7
3.73
25.3
—
0
—
0
7.89
53.5
-4.15
-28.1
13.29
90
-0.51
-3.5
8.63
58.5
1.62
11
6.79
46
0.18
37.08
10.45
100
5.48
52.4
4.97
47.6
—
0
—
0
3.31
31.7
1.66
15.9
-11.06
-105.8
-0.88
-8.4
-10.28
-98.4
-2.86
-27.4
-7.63
-73.01
-0.21
37.18
10.11
100
5.77
57.1
4.34
42.9
—
0
—
0
5.52
54.6
-1.18
-11.7
-10.85
-107.3
-0.21
-2.08
-12.24
-121.07
-2.69
-26.6
-9.95
-98.4
-0.27
37.18
10.23
100
0.88
8.6
9.35
91.4
—
0
—
0
10.17
99.4
-0.82
-8.02
1.42
13.9
0.2
2
0.8
7.8
0.97
9.5
-0.18
-1.8
—
37.18