Income Statement
(Currency in PLN)
Breakdown |
31-12-2016
|
31-12-2015
|
31-12-2014
|
31-12-2013
|
31-12-2012
|
Income
Before
Tax
|
-17.792M |
-38.701M |
-49.817M |
-31.968M |
-15.526M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-18.07M |
-38.795M |
-50.074M |
-31.771M |
-14.597M |
Selling
General
Administrative
|
0.045M |
0.098M |
1.094M |
1.703M |
5.161M |
Gross
Profit
|
-0.002M |
-0.506M |
-1.342M |
-1.734M |
7.974M |
Reconciled
Depreciation
|
- |
- |
- |
- |
- |
Ebit
|
-1.348M |
-2.085M |
-11.025M |
-17.326M |
- |
Ebitda
|
- |
- |
- |
- |
- |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
-1.792M |
-3.274M |
-19.808M |
-28.318M |
-11.978M |
Other
Operating
Expenses
|
1.298M |
1.48M |
2.968M |
7.824M |
- |
Interest
Expense
|
0M |
0M |
0M |
0M |
0M |
Tax
Provision
|
0.279M |
0.094M |
0.257M |
-0.198M |
-0.929M |
Interest
Income
|
15.967M |
35.389M |
29.939M |
3.363M |
2.358M |
Net
Interest
Income
|
- |
- |
- |
- |
- |
Income
Tax
Expense
|
0.279M |
0.094M |
0.257M |
-0.198M |
- |
Total
Revenue
|
0.009M |
1.037M |
2.542M |
2.053M |
39.954M |
Total
Operating
Expenses
|
- |
- |
- |
- |
- |
Cost
Of
Revenue
|
0.011M |
1.542M |
3.883M |
3.787M |
31.981M |
Total
Other
Income
Expense
Net
|
- |
- |
- |
- |
- |
Net
Income
From
Continuing
Ops
|
- |
- |
- |
- |
- |
Net
Income
Applicable
To
Common
Shares
|
-18.064M |
-38.79M |
-50.067M |
-31.749M |
-14.597M |
Balance Sheet
(Currency in PLN)
Breakdown |
31-12-2016
|
31-12-2015
|
31-12-2014
|
31-12-2013
|
31-12-2012
|
Total
Assets
|
13.605M |
17.204M |
30.076M |
72.624M |
100.534M |
Intangible
Assets
|
0.22M |
0.272M |
0.445M |
0.94M |
0.951M |
Other
Current
Assets
|
0.038M |
0.044M |
0.132M |
1.239M |
0.552M |
Total
Liab
|
60.313M |
57.428M |
57.116M |
58.136M |
54.235M |
Total
Stockholder
Equity
|
-46.707M |
-40.223M |
-27.04M |
14.489M |
46.298M |
Other
Current
Liab
|
1.245M |
0.796M |
1.161M |
1.017M |
- |
Common
Stock
|
0.431M |
0.431M |
0.431M |
0.431M |
0.431M |
Capital
Stock
|
- |
- |
- |
- |
- |
Retained
Earnings
|
-115.552M |
-97.954M |
-59.747M |
-10.485M |
18.965M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
0.014M |
0.43M |
0.836M |
2.408M |
1.497M |
Cash
|
0.002M |
0.002M |
0.025M |
0.01M |
0.256M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
57.523M |
54.23M |
37.537M |
35.322M |
14.667M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
- |
- |
- |
Short
Term
Debt
|
41.216M |
41.213M |
26.052M |
18.491M |
8.664M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
- |
15.343M |
15.396M |
34.252M |
Other
Stockholder
Equity
|
39.888M |
28.774M |
3.751M |
-3.983M |
-9.211M |
Property
Plant
Equipment
|
6.789M |
9.361M |
17.888M |
38.618M |
44.863M |
Total
Current
Assets
|
6.596M |
7.157M |
10.931M |
30.727M |
50.713M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
2.861M |
2.922M |
3.573M |
4.631M |
8.834M |
Long
Term
Debt
|
- |
- |
15.343M |
15.396M |
34.252M |
Inventory
|
3.694M |
4.19M |
7.2M |
24.847M |
31.24M |
Accounts
Payable
|
1.149M |
1.618M |
2.492M |
4.164M |
- |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
- |
Non
Current
Assets
Total
|
- |
- |
- |
- |
- |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in PLN)
Breakdown |
31-12-2016
|
31-12-2015
|
31-12-2014
|
31-12-2013
|
31-12-2012
|
Investments
|
- |
- |
- |
- |
- |
Total
Cashflows
From
Investing
Activities
|
0.097M |
-0.004M |
-0.056M |
-0.056M |
-18.298M |
Total
Cash
From
Financing
Activities
|
0.02M |
0.02M |
0.299M |
-4.455M |
15.116M |
Net
Income
|
-18.064M |
-38.79M |
-50.067M |
-31.749M |
-15.526M |
Change
In
Cash
|
0M |
-0.024M |
0.016M |
-0.247M |
-0.949M |
Begin
Period
Cash
Flow
|
- |
- |
- |
- |
- |
End
Period
Cash
Flow
|
- |
- |
- |
- |
- |
Total
Cash
From
Operating
Activities
|
-0.117M |
-0.019M |
-0.227M |
4.208M |
2.236M |
Depreciation
|
1.494M |
1.753M |
2.824M |
4.84M |
4.263M |
Other
Cashflows
From
Investing
Activities
|
0.097M |
- |
- |
- |
-1.708M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
0.005M |
0.595M |
1.631M |
0.375M |
- |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
- |
- |
-3.393M |
-3.418M |
Capital
Expenditures
|
0M |
0.004M |
0.056M |
0.056M |
16.591M |
Change
In
Working
Capital
|
12.494M |
31.909M |
33M |
7.732M |
-3.327M |
Other
Non
Cash
Items
|
- |
- |
- |
- |
- |
Free
Cash
Flow
|
- |
- |
- |
- |
- |