Отчётность Zamet
ZM
Zamet 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
59.445
100
42.335
71.2
17.11
28.8
—
0
7.501
12.6
7.28
12.2
9.83
16.5
2.062
3.5
—
0
11.892
20
2.691
4.5
9.201
15.5
0.087
105.92
56.751
100
47.726
84.1
9.025
15.9
—
0
7.384
13
7.337
12.9
1.688
3
2.852
5
—
0
4.54
8
2.255
4
2.285
4
0.022
105.92
64.992
100
52.983
81.5
12.009
18.5
—
0
7.559
11.6
7.694
11.8
4.315
6.6
0.879
1.4
—
0
5.194
8
0.94
1.4
4.254
6.5
0.04
105.92
65.181
100
53.692
82.4
11.489
17.6
—
0
6.884
10.6
11.174
17.1
0.315
0.5
-0.999
-1.5
—
0
-0.684
-1.05
1.08
1.7
-1.764
-2.7
-0.017
105.92
70.733
100
60.605
85.7
10.128
14.3
—
0
6.071
8.6
3.704
5.2
6.424
9.1
-0.081
-0.1
—
0
6.343
9
1.323
1.9
5.02
7.1
0.047
105.92
63.596
100
52.803
83
10.793
17
—
0
9.723
15.3
18.492
29.1
-7.699
-12.1
-0.47
-0.7
—
0
-8.169
-12.8
-1.572
-2.5
-6.597
-10.4
-0.062
105.92
54.003
100
48.294
89.4
5.709
10.6
—
0
6.361
11.8
5.087
9.4
0.622
1.2
-0.615
-1.1
—
0
0.007
0.01
0.001
0.002
0.006
0.01
0
105.92
44.503
100
37.163
83.5
7.34
16.5
—
0
6.407
14.4
5.37
12.1
1.97
4.4
-0.849
-1.9
—
0
1.121
2.5
0.463
1
0.658
1.5
0.006
105.92
44.055
100
38.867
88.2
5.188
11.8
—
0
5.713
13
4.913
11.2
0.275
0.6
-0.229
-0.5
—
0
0.046
0.1
0.332
0.8
-0.286
-0.6
-0.003
105.92
39.028
100
34.315
87.9
4.713
12.1
—
0
5.866
15
5.248
13.4
-0.535
-1.4
-0.347
-0.9
—
0
-0.882
-2.3
-0.568
-1.5
-0.314
-0.8
-0.003
105.92
35.665
100
31.138
87.3
4.527
12.7
—
0
4.787
13.4
4.148
11.6
0.379
1.1
-0.373
-1.05
—
0
0.006
0.02
0.004
0.01
0.002
0.006
0
105.92
37.098
100
31.921
86
5.177
14
—
0
5.57
15
3.916
10.6
1.261
3.4
-0.329
-0.9
—
0
0.932
2.5
-0.382
-1.03
1.314
3.5
0.012
105.92
39.043
100
31.637
81
7.406
19
—
0
5.726
14.7
4.572
11.7
2.834
7.3
-0.154
-0.4
—
0
2.68
6.9
0.491
1.3
2.189
5.6
0.021
105.92
43.062
100
34.056
79.1
9.006
20.9
—
0
5.437
12.6
5.115
11.9
3.891
9
-0.578
-1.3
—
0
3.313
7.7
0.844
2
2.469
5.7
0.023
105.92
51.396
100
40.67
79.1
10.726
20.9
—
0
6.183
12
5.938
11.6
4.788
9.3
0.168
0.3
—
0
4.956
9.6
1.062
2.1
3.894
7.6
0.037
105.92
50.383
100
41.934
83.2
8.449
16.8
—
0
7.408
14.7
9.459
18.8
-1.01
-2.005
-0.229
-0.5
—
0
-20.139
-40
-3.868
-7.7
-16.271
-32.3
-0.154
105.92
55.679
100
44.205
79.4
11.474
20.6
—
0
5.804
10.4
5.142
9.2
6.332
11.4
-0.972
-1.7
—
0
5.36
9.6
1.642
2.9
3.718
6.7
0.035
105.92
53.105
100
41.255
77.7
11.85
22.3
—
0
5.655
10.6
5.495
10.3
6.355
12
0.106
0.2
—
0
6.461
12.2
1.251
2.4
5.21
9.8
0.049
105.92
44.244
100
36.064
81.5
8.18
18.5
—
0
5.233
11.8
5.602
12.7
2.578
5.8
-0.076
-0.2
—
0
2.502
5.7
1.158
2.6
1.344
3
0.013
105.92
97.343
100
81.976
84.2
15.367
15.8
—
0
9.429
9.7
9.891
10.2
5.476
5.6
-0.087
-0.09
-0.588
-0.6
5.213
5.4
0.821
0.8
4.392
4.5
0.041
105.92
47.17
100
39.018
82.7
8.152
17.3
—
0
6.002
12.7
6.25
13.2
1.902
4
0.402
0.9
—
0
2.304
4.9
0.585
1.2
1.719
3.6
0.016
105.92
46.64
100
37.29
80
9.35
20
—
0
5.05
10.8
3.4
7.3
5.95
12.8
-0.47
-1.008
0
0
5.48
11.7
1.3
2.8
4.18
9
0.04
107.08
34.63
100
32.4
93.6
2.23
6.4
—
0
5.05
14.6
4.88
14.1
-2.65
-7.7
0.39
1.1
-0.65
-1.9
-2.26
-6.5
-0.42
-1.2
-1.85
-5.3
-0.02
105.92
49.17
43.92
5.25
—
5.69
8.77
-3.51
0.58
-0.38
-3.31
0.26
-3.57
-0.03
107.08
40.9
36.56
4.34
—
5.33
5.3
-0.96
-0.07
-0.21
-1.02
-0.31
-0.72
-0.01
105.92
40.62
36.58
4.04
—
4.79
4.87
-0.83
-0.24
0.67
-1.32
-0.03
-1.47
-0.01
107.08
36.89
34.17
2.72
—
5.02
3.65
-0.93
18.18
0
17.25
3.32
14.31
0.13
105.92
33.54
49.88
-16.34
—
7.33
35.61
-51.95
-1.5
0
-53.45
-11.62
-63.91
-0.59
107.21
42.79
48.5
-5.71
—
6.33
12.45
-18.17
1.57
0.01
-16.59
-2.78
-16.09
-0.15
105.92
39.76
34.03
5.74
—
4.79
1.31
4.42
-1.95
0
2.47
0.45
1.66
0.02
105.59
70.13
59.66
10.47
—
8.59
7.73
2.74
-1.03
-1.89
1.71
0.46
1.26
0.01
96.3
51.77
43.96
7.81
—
7.36
8.25
-0.44
-0.7
—
-1.14
-0.03
-1.12
-0.01
96.3
47.61
38.9
8.71
—
6.49
4.29
4.42
-0.37
0.01
4.06
0.47
3.59
0.04
96.3
51.99
36.77
15.21
—
7.07
7.87
7.35
0.26
—
7.6
1.61
5.99
0.06
96.3
54.57
42.49
12.07
—
7.3
7.07
5.01
1.77
-0.35
6.78
1.29
5.49
0.06
96.3
57.86
44.32
13.54
—
7.61
7.64
5.91
-1.55
0
4.36
0.96
3.4
0.04
96.3
57.75
43.25
14.5
—
7.2
7.54
6.96
—
—
6.96
1.3
5.66
0.06
96.3
56.11
38.91
17.2
—
7.47
8.32
8.88
-1.47
-0.63
8.32
1.4
6.92
0.07
97.36
45.48
36.89
8.59
—
7.79
-0.55
9.14
0.36
—
9.5
0.42
9.08
0.09
96.3
56.57
41.07
15.5
—
5.01
6.2
9.3
0.21
0.25
9.51
1.74
7.77
0.08
96.3
45.66
33.29
12.37
—
4.63
4.6
7.77
2.33
-0.32
10.1
1.99
8.11
0.08
96.3
45.05
31.48
13.57
—
4.19
3.89
9.68
-0.43
0.2
9.49
1.89
7.61
0.08
96.3
39.5
28.18
11.32
—
4.15
2.92
8.4
-0.1
-0.54
7.88
1.43
6.44
0.07
96.3
39.4
29.96
9.44
—
5.25
3.97
5.48
—
1.16
6.64
0.69
5.95
0.06
96.3