Отчётность Onico
ON
Onico Финансовые результаты
млрд
млн
PLN (кроме Прибыли на акцию)
Показатель
Выручка
Себестоимость
Валовая прибыль
Исследования и разработка
Коммерческие и администр. расходы
Операционные расходы итого
Операционная прибыль
Проценты уплаченные
Прочие доходы
Прибыль до налогообложения
Расходы по налогу на прибыль
Прибыль за период
Разводненная прибыль на акцию
Акций в обращении после разводнения
59.669
100
41.709
69.9
17.96
30.1
—
0
9.351
15.7
10.711
18
7.249
12.1
-0.005
-0.008
0.009
0.02
7.253
12.2
1.1
1.8
6.154
10.3
0.817
7.534
67.449
100
50.563
75
16.886
25
—
0
9.209
13.7
9.265
13.7
7.62
11.3
0.129
0.2
-0.119
-0.2
7.63
11.3
1.108
1.6
6.522
9.7
0.866
7.534
69.167
100
55.624
80.4
13.543
19.6
—
0
9.06
13.1
9.269
13.4
4.275
6.2
0.14
0.2
-0.089
-0.1
4.325
6.3
0.557
0.8
3.768
5.4
2.539
1.484
82.042
100
63.817
77.8
18.225
22.2
—
0
10.054
12.3
7.45
9.1
10.775
13.1
-17.89
-21.8
-3.189
-3.9
-10.304
-12.6
1.782
2.2
-12.086
-14.7
-8.144
1.484
74.823
100
61.904
82.7
12.919
17.3
—
0
4.637
6.2
4.351
5.8
8.568
11.5
0.204
0.3
-0.003
-0.004
9.583
12.8
1.814
2.4
7.77
10.4
5.235
1.484
55.69
100
53.03
95.2
2.66
4.8
—
0
2.174
3.9
2.575
4.6
0.085
0.2
-0.061
-0.1
-0.016
-0.03
0.008
0.02
0.001
0.001
0.008
0.01
0.005
1.484
52.349
100
47.254
90.3
5.095
9.7
—
0
1.213
2.3
4.366
8.3
0.728
1.4
-0.013
-0.02
0
-0.0005
0.715
1.4
—
0
0.715
1.4
0.482
1.484
15.111
100
14.421
95.4
0.69
4.6
—
0
3.62
24
2.201
14.6
-1.511
-10.0003
0.019
0.1
0
0.0002
-1.493
-9.9
—
0
-1.493
-9.9
-1.006
1.484
22.331
100
23.39
104.7
-1.058
-4.7
—
0
-0.706
-3.2
0.052
0.2
-1.111
-5
-0.001
-0.006
-0.001
-0.005
-1.113
-5
—
0
-1.113
-5
-0.75
1.484
24.776
100
23.705
95.7
1.071
4.3
—
0
2.181
8.8
11.179
45.1
-10.108
-40.8
-0.923
-3.7
-0.428
-1.7
-11.46
-46.3
—
0
-11.46
-46.3
-7.722
1.484
14.435
100
17.817
123.4
-3.382
-23.4
—
0
1.362
9.4
2.23
15.4
-5.612
-38.9
-0.022
-0.1
1.217
8.4
-4.482
-31.05
-0.002
-0.01
-4.48
-31.03
-3.019
1.484
0.31
100
0.561
181
-0.251
-81
—
0
0.837
270
1.414
456
-1.665
-537
0.014
4.6
-0.021
-6.8
-1.693
-546.2
0.179
57.9
-1.873
-604.04
-1.262
1.484
0.05
100
1.95
3877
-1.899
-3777
—
0
1.194
2374.9
1.489
2961.2
-3.389
-6738.1
-0.859
-1709.07
0.051
100.5
-4.104
-8160.03
—
0
-4.104
-8160.03
-2.765
1.484
1 298.16
100
928.06
71.5
370.1
28.5
—
0
359.37
27.7
415.53
32
-45.429
-3.5
-16.145
-1.2
-22.723
-1.8
-84.889
-6.5
-0.179
-0.01
-84.71
-6.5
-57.08
1.484
166.08
100
135.05
81.3
31.031
18.7
—
0
21.065
12.7
83.999
50.6
-52.969
-31.9
-12.64
-7.6
-26.255
-15.8
-91.714
-55.2
-1.664
-1.002
-89.962
-54.2
-60.619
1.484
638.59
100
453.62
71
184.98
29
—
0
181.91
28.5
189.44
29.7
-4.459
-0.7
-28.911
-4.5
4.705
0.7
-28.618
-4.5
1.331
0.2
-29.977
-4.7
-20.731
1.446
546.03
100
382.89
70.1
163.15
29.9
—
0
155.04
28.4
156.55
28.7
6.598
1.2
-1.363
-0.2
-2.642
-0.5
2.774
0.5
0.365
0.07
2.355
0.4
1.628
1.446
667.68
100
505.08
75.6
162.6
24.4
—
0
164.73
24.7
178.17
26.7
-15.576
-2.3
-3.501
-0.5
-9.895
-1.5
-29.009
-4.3
-2.509
-0.4
-26.328
-3.9
-17.741
1.484
824.5
100
622.6
75.5
201.9
24.5
—
0
198.1
24
198.8
24.1
3.1
0.4
-1.9
-0.2
1
0.1
2.2
0.3
0.2
0.02
2
0.2
1.33
1.5
789.6
100
572.8
72.5
216.8
27.5
—
0
202.3
25.6
202.7
25.7
14
1.8
-2.8
-0.4
-9.1
-1.2
2.2
0.3
0.5
0.06
1.6
0.2
1.08
1.5
682
100
541.1
79.3
140.8
20.6
—
0
134.7
19.8
135.5
19.9
5.3
0.8
-2.1
-0.3
-0.3
-0.04
3
0.4
0.6
0.09
2.4
0.4
1.71
1.4
805
100
646.1
80.3
158.9
19.7
—
0
166
20.6
160.4
19.9
-1.5
-0.2
-0.5
-0.06
-6.6
-0.8
-8.7
-1.08
-0.2
-0.02
-8.5
-1.06
-6.07
1.4
735.9
100
590.6
80.3
145.4
19.8
—
0
134.4
18.3
135.2
18.4
10.2
1.4
-2.9
-0.4
3.2
0.4
10.4
1.4
1.5
0.2
8.9
1.2
6.35
1.4
689.1
100
558.1
81
131
19
—
0
129.3
18.8
129.8
18.8
1.1
0.2
-1.5
-0.2
6.9
1
6.6
1
1.4
0.2
5.2
0.8
3.71
1.4
584.6
100
472.6
80.8
112
19.2
—
0
105.9
18.1
106.8
18.3
5.2
0.9
-1.5
-0.3
2.6
0.4
6.3
1.1
1.1
0.2
5.2
0.9
3.71
1.4
947.2
100
776.3
82
171
18.1
—
0
157.1
16.6
160.1
16.9
10.8
1.1
-1.4
-0.1
-2.3
-0.2
7.1
0.7
1.3
0.1
5.6
0.6
4
1.4
975.9
100
793.7
81.3
182.1
18.7
—
0
167.9
17.2
168.7
17.3
13.5
1.4
-0.7
-0.07
0.7
0.07
13.5
1.4
2
0.2
11.5
1.2
8.21
1.4
703.4
100
579.7
82.4
123.7
17.6
—
0
111.1
15.8
112.6
16
11.1
1.6
-0.5
-0.07
0.5
0.07
11.2
1.6
1.8
0.3
9.3
1.3
6.64
1.4
532
100
439.8
82.7
92.2
17.3
—
0
77.6
14.6
78.1
14.7
14.1
2.7
-0.3
-0.06
-2.6
-0.5
11.2
2.1
2.7
0.5
8.5
1.6
6.07
1.4
282.6
100
215.2
76.2
67.4
23.8
—
0
59
20.9
59.6
21.1
7.8
2.8
-0.3
-0.1
0.8
0.3
8.2
2.9
1.4
0.5
6.8
2.4
4.85
1.4
370.8
100
308
83.1
62.7
16.9
—
0
56.5
15.2
56.7
15.3
6.1
1.6
-0.3
-0.08
-0.6
-0.2
5.3
1.4
0.9
0.2
4.3
1.2
3.07
1.4
395.3
100
345.4
87.4
50
12.6
—
0
44.3
11.2
44.5
11.3
5.4
1.4
-0.2
-0.05
-1.9
-0.5
3.3
0.8
0.6
0.2
2.7
0.7
1.92
1.4
157.8
100
134.4
85.2
23.4
14.8
—
0
17.5
11.1
17.6
11.2
5.8
3.7
-0.1
-0.06
-3.8
-2.4
1.8
1.1
0.3
0.2
1.6
1
1.14
1.4
226.7
100
218.6
96.4
8.1
3.6
—
0
3
1.3
3.1
1.4
5
2.2
-0.2
-0.09
-2.5
-1.1
2.2
1
0.5
0.2
1.7
0.7
1.21
1.4
165.6
100
164.8
99.5
0.9
0.5
—
0
0.4
0.2
0.4
0.2
0.4
0.2
-0.2
-0.1
-0.8
-0.5
-0.6
-0.4
-0.1
-0.06
-0.5
-0.3
-0.35
1.4
154
100
151.5
98.4
2.5
1.6
—
0
0.4
0.3
0.7
0.5
1.7
1.1
-0.1
-0.06
-0.8
-0.5
0.9
0.6
0.2
0.1
0.6
0.4
0.42
1.4
135.1
100
131.8
97.6
3.3
2.4
—
0
0.3
0.2
—
0
3.4
2.5
-0.3
-0.2
-1.2
-0.9
1.8
1.3
0.3
0.2
1.5
1.1
1.06
1.4
229.1
100
224.2
97.9
4.9
2.1
—
0
0.2
0.09
0.6
0.3
4.2
1.8
-0.6
-0.3
-0.7
-0.3
3
1.3
1.1
0.5
1.9
0.8
1.35
1.4
206.3
100
201.4
97.6
4.9
2.4
—
0
0.5
0.2
0.6
0.3
4.3
2.1
-0.7
-0.3
-1.2
-0.6
2.3
1.1
-0.4
-0.2
2.7
1.3
1.92
1.4
185.5
100
181.6
97.9
3.9
2.1
—
0
0.5
0.3
0.8
0.4
3.1
1.7
-0.5
-0.3
0.4
0.2
3.1
1.7
0.8
0.4
2.3
1.2
1.64
1.4