Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

CD Projekt Interim / Quarterly Report 2018

Nov 14, 2018

5556_rns_2018-11-14_a3a2c49f-45b8-4fce-a783-a84d1c54b95b.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

Disclaimer

This English language translation has been prepared solely for the convenience of English speaking readers. Despite all the efforts devoted to this translation, certain discrepancies, omissions or approximations may exist. In case of any differences between the Polish and the English versions, the Polish version shall prevail. CD PROJEKT, its representatives and employees decline all responsibility in this regard.

2

CD PROJEKT Capital Group – Selected financial highlights (converted into EUR)

PLN EUR
01.01.2018 -
30.09.2018
01.01.2017 -
30.09.2017*
01.01.2018 -
30.09.2018
01.01.2017 -
30.09.2017*
Net revenues from sales of products, services, goods and
materials
235 601 339 571 55 390 79 775
Cost of products, goods and materials sold 63 350 56 938 14 894 13 376
Operating profit (loss) 79 582 186 226 18 710 43 750
Profit (loss) before tax 86 743 190 703 20 393 44 802
Net profit (loss) attributable to equity holders of parent
entity
67 917 154 380 15 967 36 268
Net cash flows from operating activities 57 161 197 961 13 439 46 507
Net cash flows from investment activities (75 317) (263 575) (17 707) (61 921)
Net cash flows from financial activities (649) (101 309) (153) (23 801)
Total net cash flows (18 805) (166 923) (4 421) (39 215)
Stock volume (thousands) 96 120 96 120 96 120 96 120
Net earnings per ordinary share (PLN/EUR) 0.71 1.61 0.17 0.38
Diluted net earnings per ordinary share (PLN/EUR) 0.67 1.55 0.16 0.36
Book value per share (PLN/EUR) 9.98 8.68 2.34 2.01
Diluted book value per share (PLN/EUR) 9.39 8.40 2.20 1.95
Declared or paid out dividend per share (PLN/EUR) - 1.05 - 0.25

* adjusted data

PLN EUR
30.09.2018 31.12.2017 30.09.2018 31.12.2017
Total assets 1 025 968 981 513 240 195 235 324
Liabilities and provisions for liabilities (less accrued
charges)
57 805 93 539 13 533 22 427
Long-term liabilities 10 832 4 130 2 536 990
Short-term liabilities 56 304 94 484 13 182 22 653
Equity 958 832 882 899 224 477 211 681
Share capital 96 120 96 120 22 503 23 045

The financial data has been converted into EUR under the following assumptions:

  • Elements of the consolidated profit and loss account and consolidated statement of cash flows were converted into EUR by applying the arithmetic average of exchange rates for the final day of each month belonging to the reporting period, as published by NBP. The corresponding exchange rates were: 4.2535 PLN/EUR for the period between 1 January and 30 September 2018, and 4.2566 PLN/EUR for the period between 1 January and 30 September 2017 respectively.
  • Assets and liabilities listed in the consolidated statement of financial positions were converted into EUR by applying the exchange rate for the final day of the reporting period, as published by the National Bank of Poland. These exchange rates were: 4.2714 PLN/EUR on 30 September 2018 and 4.1709 PLN/EUR on 31 December 2017 respectively.
Condensed interim consolidated profit and loss account7
Condensed interim consolidated statement of comprehensive income8
Condensed interim consolidated statement of financial position9
Condensed interim statement of changes in consolidated equity 11
Condensed interim consolidated statement of cash flows 13
Clarifications regarding the condensed interim consolidated financial statement 15
General information16
Structure of the Capital Group16
Consolidation principles 17
Entities subjected to consolidation 17
Subsidiaries 17
Basis for the preparation of the condensed interim consolidated financial statement18
Assumption of going concern18
Compliance with International Financial Reporting Standards18
Standards and interpretations approved by the IASB but not yet approved by the EU19
Functional currency and presentation currency19
Functional currency and presentation currency 19
Transactions and balances19
Assumption of comparability of financial statements and changes in accounting policies19
Changes in accounting policies 20
Presentation changes25
Financial audit26
Supplementary information – CD PROJEKT Capital Group activity segments27
Activity segments28
Presentation of results by activity segment28
Disclosure of activity segments29
Segmented consolidated profit and loss account for the period between 01.07.2018 and 30.09.201830
Segmented consolidated profit and loss account for the period between 01.01.2018 and 30.09.2018 31
Segmented consolidated profit and loss account for the period between 01.07.2017 and 30.09.2017 32
Segmented consolidated profit and loss account for the period between 01.01.2017 and 30.09.2017 33
Segmented consolidated statement of financial position as of 30.09.2018 35
Segmented consolidated statement of financial position as of 30.06.2018*37
Segmented consolidated statement of financial position as of 31.12.2017* 39
Activity segments 41
Disclosure of the issuer's significant accomplishments and shortcomings in each activity segment in the third quarter of
2018 41
Disclosure of factors which may affect future Group results 43
Disclosure of seasonal or cyclical activities 44
Disclosure of key clients45
Supplementary information – additional notes and clarifications regarding the condensed interim consolidated financial
statement46
Note 1. Disclosure of circumstances affecting assets, liabilities, equity, net financial result and cash flows which are unusual
due to their type, size or effect47
Note 2. Tangible fixed assets 48
Note 3. Intangibles and expenditures on development projects 49
Note 4. Goodwill49
Nota 5. Inventories 50
Note 6. Trade and other receivables51
Note 7. Prepaid expenses 53
Note 8. Deferred income tax 53
Note 9. Provisions for employee benefits and similar liabilities54
Note 10. Other provisions54
Note 11. Other liabilities55
Note 12. Disclosure of financial instruments55
Note 13. Sales revenues 56
Note 14. Operating expenses 57
Note 15. Other operating revenues and expenses 57
Note 16. Financial revenues and expenses58
Notw 17. Issue, buyback and redemption of debt and capital securities 59

Primary Financial Data of the CD PROJEKT Capital Group

Condensed interim consolidated profit and loss account

Note 01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017*
01.01.2017 –
30.09.2017*
Sales revenues 67 167 235 601 84 889 339 571
Revenues from sales of products 13 40 675 149 447 59 087 258 583
Revenues from sales of services 13 37 62 30 98
Revenues from sales of goods and
materials
13 26 455 86 092 25 772 80 890
Cost of products, goods and materials sold 19 521 63 350 18 833 56 938
Cost of products and services sold 14 700 791 403 891
Value of goods and materials sold 14 18 821 62 559 18 430 56 047
Gross profit (loss) from sales 47 646 172 251 66 056 282 633
Other operating revenues 15 304 912 950 3 063
Selling costs 14 20 235 66 884 15 535 73 823
General and administrative costs 14 8 729 25 276 7 638 24 177
Other operating expenses 15 638 1 600 1 064 2 351
(Impairment losses)/reversal of impairment
losses of financial instruments
(54) 179 401 881
Operating profit (loss) 18 294 79 582 43 170 186 226
Financial revenues 16 1 946 7 340 2 187 7 648
Financial expenses 16 92 179 898 3 171
Profit (loss) before tax 20 148 86 743 44 459 190 703
Income tax 8 4 661 18 826 8 728 36 323
Net profit (loss) 15 487 67 917 35 731 154 380
Net profit (loss) attributable to equity
holders of parent entity
15 487 67 917 35 731 154 380
Net earnings per share (in PLN)
Basic for the reporting period 0.16 0.71 0.37 1.61
Diluted for the reporting period 0.15 0.67 0.36 1.55

* adjusted data

The greatest contribution to the revenues of the CD PROJEKT Capital Group in Q3 2018 was from Revenues from sales of products, which included:

a) Royalties associated with ongoing strong sales of The Witcher 3: Wild Hunt together with its expansion packs (Hearts of Stone and Blood and Wine) – sold separately and as the Game of the Year Edition bundle.

b) Sales generated within GWENT: The Witcher Card Game, which, as of 30 September 2018, remained in the open beta phase, as well as updates introduced in the scope of the Homecoming project, originally announced in April 2018.

Upcoming product-related events which may significantly affect the Group's revenues include finalization of the Homecoming projects which is scheduled for the fourth quarter of the year, and will coincide with the end of the beta testing phase of GWENT and official release of this game as well as of Thronebreaker: The Witcher Tales.

Revenues from sales of goods and materials by the Group were mostly related to sales carried out on GOG.com, distribution of games from external suppliers to final customers as well as – to a lesser extent – sales of physical components of box editions (carrier media, boxes etc.) by CD PROJEKT RED.

The Cost of products, services, goods and materials sold mostly corresponds to selling costs at GOG.com and – to a lesser extent – costs associated with sales of physical components of box editions (carrier media, boxes etc.) at CD PROJEKT RED.

Regarding costs, the third quarter of the year was dominated by Selling costs, which comprised mainly advertising and promotional expenses in each of the Group's activity segments - particularly activities undertaken by CD PROJEKT RED in relation to marketing of GWENT: The Witcher Card Game and Cyberpunk 2077 (including promoting the game at gamescom in Cologne, in August 2018). In the GOG.com segment selling costs included part of GWENT promotional expenses borne by that segment under the relevant consortium agreement, GOG.com marketing activities and transaction costs related to carrying out sales via the digital distribution

platform. This category also aggregates costs and provisions for compensation contingent upon the Group's financial result, as well as costs of other bought-in sales support services. The reported increase compared to the third quarter of the previous year was mainly due to the Cyberpunk 2077 promotional campaign launched in 2018.

The main contribution to General and administrative expenses at the CD PROJEKT Capital Group was from compensation and provisions for compensation contingent upon the Group's financial result (including liabilities arising from valuation of its incentive program) as well as certain bought-in services which qualify as general and administrative expenses. The reported increase in the third quarter of 2018 was mostly due to ongoing recruitment and upscaling of activities in both activity segments of the Capital Group.

The Group's consolidated Net profit in the third quarter of the year was 15 487 thousand PLN. This figure is lower than the reference value mostly due to the CD PROJEKT RED publishing schedule, where the current period is marked by lower revenues from sales of older products, coupled with increased expenditures related to upcoming releases.

The Group's net profitability (share of net profit in sales revenues) for the reporting period was 23.1%.

Condensed interim consolidated statement of comprehensive income

01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017
01.01.2017 –
30.09.2017
Net profit (loss) 15 487 67 917 35 731 154 380
Other comprehensive income which will be entered as
profit (loss) following fulfillment of specific criteria
(12) 74 (279) (3 549)
exchange rate differences on valuation of foreign
entities
(12) 74 (279) (3 549)
Other comprehensive income which will not be entered
as profit (loss)
- - - -
Total comprehensive income 15 475 67 991 35 452 150 831
Total comprehensive income attributable to equity
holders of CD PROJEKT S.A.
15 475 67 991 35 452 150 831

Condensed interim consolidated statement of financial position

Note 30.09.2018 30.06.2018* 31.12.2017*
FIXED ASSETS 358 309 326 072 255 535
Tangible assets 2 19 984 19 149 18 832
Intangibles 3 50 312 50 807 46 209
Expenditures on development projects 3 227 987 198 191 143 130
Goodwill 3,4 56 438 56 438 46 417
Shares in subsidiaries excluded from consolidation 12 3 082 981 452
Other long-term receivables 12 506 506 495
CURRENT ASSETS 667 659 687 315 725 978
Inventories 5 349 252 323
Trade receivables 6,12 26 432 37 552 46 261
Current income tax receivables 4 931 9 364 -
Other receivables 6 21 762 17 852 17 582
Prepaid expenses 7 12 607 14 398 14 296
Cash and cash equivalents 12 48 182 132 497 66 987
Bank deposits (maturity beyond 3 months) 12 553 396 475 400 580 529
TOTAL ASSETS 1 025 968 1 013 387 981 513

The value and structure of the CD PROJEKT Capital Group's Fixed assets did not undergo appreciable changes during the reporting period except for Expenditures on development projects which increased in value by 29 907 thousand PLN mostly due to ongoing development of products which have not yet been released as of the balance sheet date – this includes Cyberpunk 2077, GWENT: The Witcher Card Game and Thronebreaker: The Witcher Tales.

In the third quarter of 2018 CD PROJEKT S.A. took over a majority stake (75%) in the newly incorporated member company of the Capital Group – Spokko sp. z o.o. This accounts for the increase in the reported value of Shares in subsidiaries excluded from consolidation.

The Group's Trade receivables are primarily composed of licensing royalties payable to CD PROJEKT S.A. in accordance with quarterly sales reports collected by CD PROJEKT RED. The reported reduction in value compared to the end of H1 2018 was mostly associated with collection of receivables following strong sales in the second quarter of the year.

The bulk of the Group's Other receivables was represented by income tax deducted at source by foreign clients who purchase licenses from CD PROJEKT S.A., reportable in the Company's annual financial statement. This line item also aggregates advance payments for purchases of fixed assets, which increased in the third quarter of 2018 in association with the purchase of a commercial property adjacent to the Company's current registered office, for which advance payment has been remitted. Other receivables furthermore aggregate VAT settlements and advance payments for services which are to be rendered during future reporting periods.

The aggregate value of Cash and cash equivalents and Bank deposits (maturity beyond 3 months) at the end of September 2018 was 601 578 thousand PLN and did not change significantly over the reporting period despite major expenditures on development of new videogames and technologies.

Note 30.09.2018 30.06.2018* 31.12.2017
EQUITY 958 832 940 531 882 899
Equity attributable to equity holders of parent entity 958 832 940 531 882 899
Share capital 17 96 120 96 120 96 120
Supplementary capital 751 337 751 337 549 335
Other reserve capital 23 556 20 730 15 212
Exchange rate differences 443 455 118
Retained earnings 19 459 19 459 21 844
Net profit (loss) for the reporting period 67 917 52 430 200 270
LONG-TERM LIABILITIES 10 832 13 208 4 130
Other financial liabilities 12 187 74 148
Deferred income tax liabilities 8 6 091 8 833 1 878
Deferred revenues 4 473 4 220 2 023
Provisions for employee benefits and similar liabilities 9 81 81 81
SHORT-TERM LIABILITIES 56 304 59 648 94 484
Other financial liabilities 12 274 244 190
Trade liabilities 12 32 497 38 846 37 374
Current income tax liabilities - 272 3 457
Other liabilities 11 4 615 5 587 6 770
Deferred revenues 4 858 3 915 3 052
Provisions for employee benefits and similar liabilities 9 1 1 1
Other provisions 10 14 059 10 783 43 640
TOTAL EQUITY AND LIABILITIES 1 025 968 1 013 387 981 513

* adjusted data

As of 30 September 2018 the Equity of the CD PROJEKT Capital Group was 958 832 thousand PLN. The reported increase is mostly attributable to the net profit in the reporting period, in the amount of 15 487 thousand PLN.

The second major component of the Group's aggregate equity and liablities was represented by Trade liabilities, which decreased compared to the end of the second quarter. This decrease resulted mainly from payment of royalties due to external suppliers following strong Q2 sales in the GOG.com segment.

Other provisions include provisions for compensation contingent upon the Group's financial result in the preceding year, as well as – to a lesser extent – provisions for other liabilities in each of the Group's activity segments.

As at the end of September 2018, the wealth of the CD PROJEKT Capital Group were financed in 93.5% by equity. Short-term and long-term liabilities accounted for 6.5% of the total equity and liabilities presented and did not change significantly during the reporting period.

Condensed interim statement of changes in consolidated equity

Share
capital
Supplementary
capital
Own
shares
Other
reserve
capital
Exchange rate
differences
Retained
earnings
Net profit (loss)
for the reporting
period
Parent entity
shareholders'
equity
Total equity
01.01.2018 –
30.09.2018
Equity as of
01.01.2018
96 120 549 335 - 15 212 118 222 114 - 882 899 882 899
Rectification of
fundamental errors
- 2 441 - - 251 (2
545)
- 147 147
Equity after adjustments 96 120 551 776 15 212 369 219 569 - 883 046 883 046
Cost of incentive
program
- - - 7 795 - - - 7 795 7 795
Creation of reserve
capital to finance
purchase of own shares
- (3
600)
- 3 600 - - - - -
Purchase of own shares - - 3 051 (3
051)
- - - - -
Transfer of own shares
as partial payment for
the purchase of an
enterprise
- 3 051 (3
051)
- - - - - -
Allocation of net
profit/coverage of losses
- 200 110 - - - (200 110) - - -
Dividend payments - - - - - - - - -
Total comprehensive
income
- - - - 74 - 67 917 67 991 67 991
Equity as of 30.09.2018 96 120 751 337 - 23 556 443 19 459 67 917 958 832 958 832

The Group rectified the settlement of a merger which took place in the GOG.com segment, errors in recognition of income tax, as well as coverage of 2016 losses as reported in the financial statement of GOG sp. z o.o. for 31 December 2017. These adjustments resulted in an increase in the reported equity by 147 thousand PLN.

Share capital Supplementary
capital
Own
shares
Other reserve
capital
Exchange rate
differences
Retained
earnings
Net profit (loss)
for the reporting
period
Total equity
01.01.2017 –
30.09.2017
Equity as of
01.01.2017
96 120 403 001 4 795 3 918 269 104 - 776 938 776 938
Cost of incentive
program
- - 7 622 - - - 7 622 7 622
Allocation of net
profit/coverage of
losses
- 146 334 - - (146 334) - - -
Dividend payments - - - - (100
926)
- (100 926) (100 926)
Total comprehensive
income
- - - (3 549) - 154 380 150 831 150 831
Equity as of 30.09.2017 96 120 549 335 12 417 369 21 844 154 380 834 465 834 465

Condensed interim consolidated statement of cash flows

Note 01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017*
01.01.2017 –
30.09.2017*
OPERATING ACTIVITIES
Net profit (loss) 15 487 67 917 35 731 154 380
Total adjustments: 25 12 388 (6 504) 40 802 52 084
Depreciation of fixed assets and intangibles 1 040 3 303 1 268 3 619
Depreciation of development projects 74 161 - -
Interest and profit sharing (dividends) (1 549) (7 319) (2 180) (7 222)
Profit (loss) from investment activities 23 322 (2) 908
Change in provisions 3 276 (29 581) 5 747 13 718
Change in inventories (97) (26) 54 (100)
Change in receivables 11 210 20 409 44 355 43 529
Change in liabilities excluding credits and
loans
(7 304) (7 019) (14 135) (10 337)
Change in other assets and liabilities 2 987 5 968 3 294 3 407
Other adjustments 2 728 7 278 2 401 4 562
Cash flows from operating activities 27 875 61 413 76 533 206 464
Income tax on pre-tax profit (loss) 4 661 18 826 8 728 36 323
Income tax (paid)/reimbursed (3 240) (23 078) (11 162) (44 826)
Net cash flows from operating activities 29 296 57 161 74 099 197 961

INVESTMENT ACTIVITIES

Inflows 477 141 787 391 228 784 695 720
Disposal of intangibles and fixed assets 188 228 4 63
Cash assets gained in the acquisition of an
enterprise
- 26 - -
Closing bank deposits (maturity beyond 3
months)
475 400 779 809 226 600 688 435
Other inflows from investment activities 1 553 7 328 2 180 7 222
Outflows 590 344 862 708 337 563 959 295
Purchases of intangibles and fixed assets 6 777 17 487 2 235 11 008
Expenditures on development projects 28 171 79 995 18 246 51 658
Acquisition of an enterprise - 10 550 - -
Capital contribution to subsidiary company 2 000 2 000 452 452
Opening bank deposits (maturity beyond 3
months)
553 396 752 676 316 630 896 177
Net cash flows from investment activities (113 203) (75 317) (108 779) (263 575)

FINANCIAL ACTIVITIES

Inflows - - - -
Outflows 408 649 43 101 309
Dividends and other payments due to
shareholders
- - - 100 926
Payment of liabilities under financial lease
agreements
404 640 43 383
Interest payments 4 9 - -
Net cash flows from financial activities (408) (649) (43) (101 309)
Total net cash flows (84 315) (18 805) (34 723) (166 923)
Change in cash and cash equivalents on
balance sheet
(84 315) (18 805) (34 723) (166 923)
Cash and cash equivalents at beginning of
period
132 497 66 987 85 169 217 369
Cash and cash equivalents at end of period 48 182 48 182 50 446 50 446

* adjusted data

With regard to Net cash flows from operating activities, in the third quarter of 2018 the CD PROJEKT Capital Group reported 29 296 thousand PLN in positive cash flows, mostly due to a significant surplus of sales revenues in relation to the corresponding monetary expenses. Given the Group's release schedule, which foresaw no new product releases throughout the first three quarters of 2018, cash flows during this period were lower than during the reference period in 2017, which coincided with the launch of the open beta of GWENT: The Witcher Card Game. The reported level of operating cash flows in Q3 2018 was also affected by the following net profit adjustments: collection of trade receivables at CD PROJEKT RED and settlement of trade liabilities at GOG.com, as recognized at the end of the second quarter of 2018.

The reported Net cash flows from investment activities were primarily affected by the Company's policy of allocating surplus cash as bank deposits. The value of bank deposits with maturity periods longer than 3 months created during the reporting period and reported as "outflows" was 553 396 thousand PLN, whereas the value of bank deposits which reached maturity during this period, and are reported as "inflows" was 475 400 thousand PLN. Consequently, the balance of bank deposits with maturity periods longer than 3 months decreased by 77 996 thousand PLN, which accounts for the bulk of negative cash flows from investment activities. In addition, as part of its investment activities in the third quarter of 2018, the Group (both CD PROJEKT S.A. and GOG sp. z o.o.) incurred R&D expenses in the amount of 28 171 thousand PLN. These expenditures are chiefly associated with ongoing development of Cyberpunk 2077, GWENT: The Witcher Card Game and Thronebreaker: The Witcher Tales, as well as other R&D projects currently underway at GOG.com.

Compared to the reference period in 2017, the reported increase in R&D expenses (development projects) in the third quarter of the year was mostly due to the following:

  • ongoing expansion of the development team and upscaling of development activities at CD PROJEKT S.A. and GOG sp. z o.o.,
  • intensive development work on Cyberpunk 2077, particularly in the run-up to Gamescom, where the game was showcased to media representatives and business partners,
  • increases expenses associated with GWENT: The Witcher Card Game due to implementation of the Homecoming project, finalization of the beta testing phase and the upcoming release of both GWENT and Thronebreaker: The Witcher Tales, scheduled for the fourth quarter of 2018.

No significant Net cash flows from financial activities were generated during the reporting period.

The balance of Cash and cash equivalents (not including bank deposits with maturity periods longer than 3 months) decreased by 84 315 thousand PLN, whereas the balance of the aforementioned bank deposits increased by 77 996 thousand PLN. Altogether, the net balance of the Group's monetary assets, including bank deposits, decreased by 6 319 thousand PLN. During Q3 2018 the Group incurred investment expenditures related to development of new videogames and technologies, valued at 28 171 thousand PLN. Consequently, the Group's aggregate cash flows from all reported activities (adjusted for creation/maturation of bank deposits and R&D expenses) were 21 852 thousand PLN, which is 41.4% more than the Group's net profit during the reporting period.

14

Clarifications regarding the condensed interim consolidated financial statement

General information

Name: CD PROJEKT S.A.
Legal status: Joint-stock company
Headquarters: Jagiellońska 74, 03-301 Warsaw
Country of registration: Poland
Principal scope of activity: CD PROJEKT S.A. is the holding company of the CD PROJEKT Capital Group
which conducts its operations in two activity segments: CD PROJEKT RED
(videogame development) and GOG.com (digital distribution of videogames).
Keeper of records: District Court for the City of Warsaw in Warsaw – Poland; 13th Commercial
Department of the National Court Register (Sąd Rejonowy dla m.st. Warszawy
w Warszawie, XIII Wydział Gospodarczy Krajowego Rejestru Sądowego)
Statistical Identification Number
(REGON):
492707333

The Group is established for an indefinite period.

Structure of the Capital Group

Affiliates

On 29 August 2018 r. a new company – Spokko sp. z o.o. – was established in the framework of the CD PROJEKT Capital Group. CD PROJEKT S.A. acquired a majority stake in the new entity (75%) with the remaining shares in possession of key personnel responsible for the development and conceptual design of projects carried out at Spokko.

Consolidation principles

Entities subjected to consolidation

capital share voting share consolidation method
CD PROJEKT S.A. parent entity - full
GOG sp. z o.o. 100% 100% full
CD PROJEKT Inc. 100% 100% full
CD PROJEKT Co., Ltd. 100% 100% excluded from
consolidation
Spokko sp. z o.o. 75% 75% excluded from
consolidation

In accordance with the accounting policies in force within the Group, the parent entity may elect to exclude certain subsidiaries from consolidation as long as each of these subsidiaries:

  • contributes not more than 2% to the parent entity's profit and loss balance,
  • contributes not more than 1% to the parent entity's aggregate sales and financial revenues.

Note that the above values are exclusive of any transactions between the subsidiary and the parent company which would have otherwise been subject to consolidation eliminations.

In addition to the above, all subsidiaries excluded from consolidation must jointly:

  • contribute not more than 5% to the parent entity's profit and loss balance,
  • contribute not more than 2% to the parent entity's aggregate sales and financial revenues.

The above values are also exclusive of any transactions between each subsidiary and the parent company which would have otherwise been subject to consolidation eliminations.

The presented criteria are fulfilled in the case of CD PROJEKT Co., Ltd. and Spokko sp. z o.o.

Subsidiaries

Subsidiaries are defined as all entities which fall under the Group's control. An entity is considered to fall under the Group's control if all of the following criteria are met:

  • executive control, i.e. possession of the required legal title to direct the entity's significant operations (operations which significantly affect the entity's financial standing),
  • exposure to variation in the entity's financial results, or possession of a legal claim on the entity's financial results, such that the Group's own financial results may be materially affected by the entity's results,
  • possession of the required administrative apparatus to affect the Group's own financial results by exercising the Group's legal claim on the entity's financial results, leveraging the Group's involvement in the entity.

Subsidiaries which meet materiality criteria are subject to full consolidation from the date of acquisition of control by the Group and cease to be reported as such on the day control is lost.

Any revenues, expenses, settlements and unrealized gains on transactions between companies belonging to the Group are eliminated in full. Unrealized losses are also eliminated unless the nature of the transaction indicates impairment on any of the transferred assets. Accounting practices in use at subsidiary companies are adjusted whenever necessary to ensure compliance with accounting practices adopted by the Group.

Basis for the preparation of the condensed interim consolidated financial statement

This condensed interim consolidated financial statement is prepared in compliance with International Accounting Standard 34 (IAS 34) Interim financial reporting, approved for use within the EU.

The condensed interim consolidated financial statement does not contain all the information and disclosures which would otherwise be required in an annual financial statement. Accordingly, this statement should be read in conjunction with the Consolidated Financial Statement of the CD PROJEKT Capital Group for 2017, approved for publication on 22 March 2018.

Assumption of going concern

This condensed interim consolidated financial statement is prepared under the assumption that the Group and its parent entity intend to continue as a going concern in the foreseeable future, i.e. at least throughout the 12-month period following the balance sheet date.

The Management Board of the parent entity is not aware of any facts or circumstances which would jeopardize the assumption of going concern within said 12-month period by way of intended or forced cessation or significant reduction of continuing operations.

As of the day of preparation of this financial statement covering the period between 1 January and 30 September 2018 the Management Board is not aware of any events which should have been reflected in the accounts for that period but have not been reflected therein. Additionally, no important events have occurred in relation to the preceding years.

Compliance with International Financial Reporting Standards

This condensed interim consolidated financial statement complies with International Accounting Standard (IAS) 34, Interim Financial Reporting, as well as with International Financial Reporting Standards (IFRS) applicable to interim financial reporting, endorsed by the International Accounting Standard Board (IASB) and the International Financial Reporting Interpretations Committee (IFRIC) and approved by the EU under the relevant Regulation on the Application of International Accounting Standards (European Council 1606/2002), hereinafter referred to as UE IFRS, valid for 30 September 2018.

UE IFRS comprise standards and interpretations endorsed by the International Accounting Standards Board (IASB) and the International Financial Reporting Interpretations Committee (IFRIC), approved for use in the EU.

Where the above mentioned standards are not applicable the statement conforms to the Accounting Act of 29 September 1994 (Journal of Laws of the Republic of Poland, 2018, item. 395 as amended) and to any secondary legislation based on said Act, as well as to the directive of the Finance Minister of 29 March 2018 regarding the publication of periodic and current reports by issuers of securities and conditions for regarding as equivalent the information required under the laws of a non-member state (Journal of Laws of the Republic of Poland, 2018, item 757).

The Group intends to apply amendments to IFRS which have been published but have not yet entered into force on the publication date of this condensed interim consolidated financial statement, depending on their date of entry into force. Information regarding standards and interpretations applied for the first time, early application of new standards, standards which have entered into force on or after 1 January 2018 and the effect of changes in IFRS upon the Group's future financial statements is provided in Section 3 of the Group's Consolidated Financial Statement for 2017.

18

Standards and interpretations approved by the IASB but not yet approved by the EU

In approving this financial statement the Group did not apply the following standards, amendments and interpretations which have not yet been approved for use in the EU:

  • Amendments to IAS 1 and IAS 8 Definition of 'material' applicable to reporting periods beginning on or after 1 January 2020
  • Amendments to IAS 19 Employee benefits: plan amendment, curtailment or settlement applicable to reporting periods beginning on or after 1 January 2019
  • Amendments to IAS 28 Long-term interests in associates and joint ventures applicable to reporting periods beginning on or after 1 January 2019
  • Amendments to IFRS (2015-2017) adopted under the annual IFRS improvements cycle applicable to reporting periods beginning on or after 1 January 2019
  • Amendments to IFRS 3 Business combinations applicable to reporting periods beginning on or after 1 January 2020
  • Amendments to references to the Conceptual Framework in IFRS Standards applicable to reporting periods beginning on or after 1 January 2020
  • IFRS 17 Insurance Contracts applicable to reporting periods beginning on or after 1 January 2021

As of the publication date of this financial statement, the Group is performing an assessment of the effect these new standards and amendments to standards upon the Group's consolidated financial statement.

Functional currency and presentation currency

Functional currency and presentation currency

The functional currency of the Group and its parent entity, and the presentation currency of this financial statement is the Polish Zloty (PLN). Unless specified otherwise, all figures are quoted in PLN thousands.

Transactions and balances

Transactions denominated in foreign currencies are converted to the functional currency according to the exchange rate on the date of the transaction. Exchange rate losses and gains on settlement of transactions and on valuation of assets and liabilities denominated in foreign currencies are reported in the profit and loss statement unless deferred in the equity capital as cash flow hedges and hedges of net investments.

Assumption of comparability of financial statements and changes in accounting policies

The accounting practices applied in preparing this condensed interim consolidated financial statement, the Management Board's professional judgment concerning the Group's accounting practices as well as the main sources of uncertainty in estimations are in all material aspects consistent with the practices applied in preparing the Consolidated Financial Statement of the CD PROJEKT Capital Group for 2017, except for changes in accounting policies and presentation-related adjustments described below. This condensed interim consolidated financial statement should be read in conjunction with the consolidated financial statement for the period ending 31 December 2017.

Changes in accounting policies

IFRS 9 Financial instruments

This financial statement marks the first time the Group has applied IFRS 9 Financial instruments. The Group has opted to forgo adjusting data representing past reporting periods, except for adjustments associated with changes introduced by IFRS in relation to IAS 1 Preparation of financial statements, which mandate recognition of impairment losses (including reversal of impairment loses or gains) on financial instrument as a separate line item in the profit and loss account. As a consequence of this change, the comparative data in the profit and loss account for the respective three- and nine-month periods ending on 30 September 2017 has been adjusted accordingly. The reported adjustment concerns presentation of data only and has no impact on the Group's operating profit. Previously, all such costs had been aggregated with other operating expenses.

The Group had initially planned to aggregate the effects of initial application of IFRS 9 in its opening balance of retained earnings; however, given the fact that the loss allowances on financial assets calculated for 1 January 2018 in accordance with the new rules are not materially different from allowances already reported in the Group's financial statement for 31 December 2017, the Group has instead decided to forgo adjusting its opening balance of retained earnings in association with applying IFRS 9 for the first time.

IFRS 9 defines four categories of financial assets, differing with regard to the applied business model and the characteristics of the associated cash flows:

  • assets classified at amortized cost this category comprises financial assets held under a business model whose aim is to collect contractual cash flows, where the business contract concerning these assets stipulates cash flows related solely to repayment of the principal and interests; in other words, assets which pass the so-called SPPI test (solely payment of principal and interest),
  • assets classified at fair value reported in other comprehensive income (FVOCI) this category comprises financial assets held under a business model whose aim is to both collect contractual cash flows and to potentially sell the relevant assets, where the business contract concerning these assets stipulates cash flows related solely to repayment of the principal and interests; in other words, assets which pass the so-called SPPI test (solely payment of principal and interest),
  • assets classified at fair value through profit and loss all other financial assets,
  • financial hedges derivative financial instruments designated as hedges.

Each financial asset is assigned to one of the above categories on initial recognition. This assignment may change only if the associated business model changes. Essential classes of business models are as follows: assets held to collect contractual cash flows; assets held to collect contractual cash flows and potentially sell the asset; assets held for reasons others than those listed previously (as a rule, this is construed as holding assets for trading). The Group has adopted a rule stating that the sale of a financial asset prior to its maturity does not, in itself, cause the underlying business model to shift from holding assets to collect contractual cash flows to holding assets to collect contractual cash flows and potentially sell the assets or to holding assets for other purposes.

As the Group does not engage in hedge accounting, the corresponding provisions of IFRS 9 do not apply to the Group's activities.

IFRS 9 does not result in a change in the classification of the Group's financial liabilities, which will continue to be recognized at amortized cost.

The following table illustrates changes in the classification of financial instruments as of 1 January 2018 which is the date of initial application of IFRS 9 at the Group. Applying the new standard in place of IAS 39 has not resulted in a methodological change in the appraisal of financial assets and liabilities. The default appraisal method continues to be the amortized cost method; consequently, the balance of financial assets and liabilities on the initial application day of IFRS 9 remains unchanged in comparison with IAS 39.

Financial asset Classification according to: Balance sheet value under IAS 39 and IFRS MSR 39 MSSF 9 9 as of 1 January 2018 Other long-term receivables Loans and receivables recognized at amortized cost Financial assets recognized at amortized cost Trade receivables Loans and receivables recognized at amortized cost Financial assets recognized at amortized cost Cash and cash equivalents Loans and receivables recognized at amortized cost Financial assets recognized at amortized cost Bank deposits (maturity beyond 3 months) Loans and receivables recognized at amortized cost Financial assets recognized at amortized cost 580 529 Assets held for trading recognized at purchase Assets held for trading recognized at purchase

price (adjusted for impairment losses – according to IFRS 10)

Shares in subsidiaries excluded from consolidation

Financial liability Classification according to: Balance sheet value
under IAS 39 and IFRS
MSR 39 MSSF 9 9 as of 1 January 2018
Liabilities associated with delivery of
goods and services
Financial liabilities
recognized at amortized
cost
Financial liabilities
recognized at amortized
cost
37 374
Other financial liabilities Financial liabilities
recognized at amortized
cost
Financial liabilities
recognized at amortized
cost
338

price (adjusted for impairment losses – according to IFRS 10)

Another major change introduced by IFRS 9 concerns recognition of credit risk in association with assets which constitute a financial instrument. The existing present losses model has been replaced by a new expected losses model.

The basis for determining loss allowances in the ECL (expected credit loss) model is a procedure under which the Group monitors changes in credit risk associated with each financial asset since its initial recognition, and assigns each financial asset to one of the following three stages (this method is applicable to financial assets held at amortized cost which are not trade receivables):

  • Stage 1 performing (applicable to financial assets which show no significant deterioration in credit quality since initial recognition)
  • Stage 2 under-performing (applicable in cases of significant deterioration in credit quality when there are no objective reasons to suspect impairment)
  • Stage 3 impaired (applicable in cases where objective reasons to suspect impairment exist)

With regard to Stage 1 assets the Group calculates ECL over the upcoming 12 months and recognizes the appropriate allowance, whereas with regard to Stages 2 and 3 the Group recognizes a loss allowance corresponding to the ECL over the entire lifetime of the given financial asset.

For each balance sheet date the Group performs an assessment of its financial assets with respect to the presented ECL stages. In doing so, the Group acknowledges changes in the risk of default during the expected lifetime of the financial asset rather than the corresponding changes in expected credit losses. The procedure requires the Group to compare the risk of default for a given financial instrument on the balance sheet date with the corresponding risk on its initial recognition, taking into account all rational and documented information which may be acquired without undue cost or effort, and which suggests a significant increase in credit risk since initial recognition. Such information may include changes in the debtor's credit rating, awareness of the debtor's financial distress or of detrimental changes in the debtor's economic, legal, technological or market environment. When assessing ECLs the Group relies primarily on credit ratings and the corresponding likelihood of insolvency.

With regard to trade receivables the Group applies the simplified approach provided for by the standard and recognizes a loss allowance corresponding to the ECL over the entire lifetime of the given receivable. This approach is a consequence of the fact that the Group's receivables do not involve a significant financing element as defined by IFRS 15. When calculating the relevant loss allowances the Group applies the provision matrix method under which allowances are calculated separately for each overdue period bracket. This method acknowledges historical credit losses as well as identifiable future factors and (e.g. market or macroeconomic projections).

The likelihood of credit default is estimated on the basis of historical data concerning overdue receivables. In order to calculate non-performance coefficients the Group has decided upon five overdue period brackets:

    1. Not overdue,
    1. Overdue by 1-60 days,

495

46 261

66 987

452

      1. Overdue by 61-90 days,
    1. Overdue by 91-180 days,
    1. Overdue by 181-360 days,
    1. Overdue by more than 360 days.

For each of the above brackets the Group estimates a non-performance coefficient which acknowledges historical data concerning failure to settle invoices on the part of the Group's business partners throughout three years prior to the reporting period covered by the given financial statement. The expected credit loss is then computed by multiplying the aggregate receivables in a given bracket by the non-performance coefficient corresponding to that bracket.

With regard to trade receivables the Group also allows for custom appraisal of the expected credit losses. In particular this applies to:

  • receivables from debtors undergoing liquidation or insolvency proceedings,
  • receivables contested by the debtor or cases where the debtor is in arrears,
  • other past-due receivables as well as receivables which are not overdue, but whose default risk is, in the Board's opinion, significant (in particular, cases where the expected litigation and enforcement costs exceed the amount in controversy).

In the above cases the Group may recognize loss allowances corresponding to 100% of the given receivable.

The Group may refrain from recognizing loss allowances on receivables which are overdue by more than 360 days if, following individual analysis, the Group concludes that it is in possession of a credible and documented declaration of payment issued by the debtor.

Financial assets are written off in full once the Group has exhausted all feasible enforcement options and reached the conclusion that there are no longer any rational grounds to expect collection of the receivables. This usually occurs when a receivable is overdue by more than 360 days.

As of 31 December 2017 and as of 30 September 2018 the Group has not identified any financial assets for which it would be permitted to apply recognition at fair value through financial result so as to reduce or eliminate accounting mismatch (i.e. inconsistency between recognition and evaluation) which would otherwise arise as a result of recognition of financial assets at amortized cost or at fair value through other comprehensive income.

The Group has also not availed itself of the option to recognize financial liabilities at fair value. In such cases, changes in fair value which correspond to changes in credit risk would be aggregated with other comprehensive income while – once the given financial liability is derecognized – the value previously aggregated with other comprehensive income would not be allocated to the financial result.

IFRS 15 and clarifications regarding IFRS 15 – Revenues from contracts with customers

This financial statement marks the Group's initial application of IFRS 15 Revenues from contracts with customers. This standard institutes the so-called Five Step Model when recognizing revenues from contracts with customers. According to IFRS 15, the revenue is recognized at the transaction price, which – in line with the entity's expectations – is payable in exchange for the products or services delivered to the customer. The new standard supersedes all existing requirements concerning recognition of revenues under IFRS.

Licensing royalties associated with distribution of videogames

Under the new regulation, entities which grant customers licenses to use their intellectual property must determine whether the license is transferred to the customer over a period of time or at a specific point in time. Licenses transferred at a point in time give the customer the right to use the entity's intellectual property as it existed at the moment the license was transferred. In order to recognize the corresponding revenue, the customer must possess the means to direct the use of the corresponding intellectual property, and gain all other essential benefits associated with its use. A license transferred over a period of time permits the client to use the intellectual property throughout the license period. During this period the client may expect that the entity will undertake actions which significantly affect the relevant intellectual property (i.e. significantly alter its form or content, with the client's ability to gain the benefits of its use dependent on actions undertaken by the owner). In such cases the revenue is recognized over the license period.

With regard to videogame licensing royalties, which represent the Group's main source of revenues, the actual value of revenues depends the sales volume reported by the distributor during a given period. In light of this, revenues from sales of a specific product will be recognized over time once the distributor obtains all materials required in order to commence distribution. Consequently, no changes in the Group's accounting practices are necessary compared to IAS 18 (previously applied at the Capital Group).

Revenues from sales of virtual goods via microtransactions

In the Group's view, IFRS 15 may affect recognition of revenues from sales of virtual goods in the framework of online free-toplay games with optional microtransactions, including GWENT: The Witcher Card Game. This conclusion indicates the need to conduct an analysis (mandated by IFRS 15) whether such products and services concerned are delivered to customers over time or at a specific point in time.

As a rule, virtual goods offered in videogames are divided into two categories: durable virtual goods (where the user gains the right to use an item indefinitely and the item is not consumed during use) and consumable virtual goods. With regard to the

former category, revenues are recognized over time, based on in-game statistics (such as the usage period of a given item), while for the latter category, revenues are recognized either at the moment of use or in proportion to the amount of goods consumed.

With regard to revenues from sales of virtual currencies, the Group will recognize them at the moment the currency is consumed by the user.

In light of the above the Group has conducted an analysis of the structure of virtual goods sold, their corresponding usage statistics and the turnover of the game's virtual currency (meteorite dust). It was concluded that application of IFRS 15 does not produce a material change in the reported financial data. Consequently, the Board has opted not to recognize revenues from sales of virtual goods over time.

During the assessment of the impact of the new standard on the Group's financial statement it was determined that IFRS 15 does not materially alter the recognition of revenues by the Capital Group given the existing mechanics and usage statistics of GWENT. Nevertheless, it should be noted that GWENT remains in its development and testing phase and, consequently, the presented assessment may not hold during future reporting periods.

Should the Group determine that, as a result of changes in game mechanics, recognition of revenues from microtransactions over time has become necessary, the corresponding values will be aggregated with deferred revenues.

Principal compensation vs. agent compensation in the GOG.com segment

In line with the new standard, when delivery of goods or services to the client involves a third party, it is necessary to determine whether the vendor's obligation is to ensure that certain goods or services are provisioned (in which case the vendor is the principal) or to subcontract delivery of goods or services to another party (in which case the vendor is an agent).

The vendor is the principal to the transaction if it exerts controls over the specified goods or services prior to their delivery to the client. A principal vendor may itself discharge the delivery promise and recognize gross revenues to which it is entitled in exchange for delivery of goods or services.

The vendor is an agent if its obligation is discharged by ensuring that the goods or services are delivered by another party. An agent vendor recognizes its revenues as any fees or royalties to which – in its own view – it will be entitled in exchange for facilitating delivery of goods or services by a third party.

The above considerations may have an effect only on those revenues which the Group obtains in its GOG.com segment in association with distribution of licenses obtained from third parties. In this activity segment the Group concludes contracts with end users in its own name and on its own account, on the basis of distribution licenses for the electronic content which is distributed to end users. The Group also directly maintains and distributes the electronic content in question (i.e. game files). This indicates that the nature of the Group's promise to the customer is to deliver specific goods or services and not to subcontract such delivery to a third party (i.e. the Group is the principal and not an agent).

Additional arguments which support the view that the Group acts as the principal and not an agent are as follows:

  • corporate liability under the appropriate customer protection legislation;
  • undertaking credit risk with regard to the payments owed by customers;
  • pledge to provide technical support and liability for product defects;
  • implementation of reward systems (such as store credit granted to customers) for which the Group is solely liable.

Sale with a right of return

According to IFRS 15 a sale with a right of return occurs when the vendor offers the customer a right of return of the purchased product. In line with the new standard, the right of return does not constitute a separate liability; however, potential returns may result in variable revenues since actual sales revenues will now depend on future events (i.e. returns).

The standard stipulates that the entity should avoid recognizing revenues for goods which, in its estimates, are going to be returned. In order to provide this estimate, the entity may apply either of two methods provided for by the standard:

  • the expected value method,
  • the most likely outcome method.

When estimating the value of returns the entity should acknowledge all available information, both historical and forwardlooking. In light of the expected returns and the corresponding partial loss of revenues, the entity should recognize liabilities in correspondence with the appropriate reduction of revenues in its profit and loss account. In addition, the entity should recognize an asset which reflects the recovery of products or goods returned by clients. The value of this asset corresponds to the cost of creation or purchase of the relevant products of goods less any applicable recovery costs. Such assets are aggregated with inventories, in correspondence with the appropriate reduction in selling costs in the profit and loss account.

In its GOG.com segment the Group has instituted a returns policy under which any customer is entitled to return any games within 30 days of purchase in case of technical issues or errors which cannot be otherwise resolved and which prevent the customer from completing the game. The Group performs an assessment of the value of returns by applying the most likely outcome method, applying historical data to compute the expected average quantity of returns during a given period. If the value of actual returns is greater or lower than the expected average value, the Group does not adjust its selling costs or the corresponding cost of goods and materials sold.

In addition, the Group recognizes the obligation to return games in cases of unlawful activity or irregularities in the payment process. In such cases, the volume of returns is estimated on the basis of reports submitted by entities which process electronic payments on behalf of the Group. Such entities log reports which initiate returns, and present the Group with summaries of contested payments whose final status is verified within 90 days.

The Group had initially planned to aggregate the effects of initial application of IFRS 15 in its opening balance of retained earnings; however, given the fact that the assets and liabilities associated with returns calculated for 1 January 2018 in accordance with the new rules are not materially different from allowances already reported in the Group's financial statement for 31 December 2017, the Group has instead decided to forgo adjusting its opening balance of retained earnings in association with applying IFRS 15 for the first time

Advance payments from clients

The Group obtains short-term advance payments from its clients. Prior to introduction of IFRS 15 such advance payments were reported as deferred revenues in the statement of financial position, and did not correspond to any cost item.

Following introduction of IFRS 15 the recognition of short-term advance payments follows the simplified procedure provided for by the new standard. With regard to such advance payments the Group will continue to forgo recognizing the corresponding cost items as long as it expects that – at the moment the relevant agreement is concluded – the period between the collection of payment for the product or service and the actual delivery of said product of service to the client will not exceed 1 year.

Requirements related to presentation and disclosure of information

IFRS 15 introduces new requirements related to presentation and disclosure of information. In meeting these requirements the Group has decided to provide additional disclosures related to (see Note 13):

  • own and external products,
  • main distribution channels: physical and digital distribution,
  • clients' countries of residence.

Amendments to IFRS 4 – Applying IFRS 9 Financial Instruments with IFRS 4 Insurance Contracts

Changes concern application of the new standard (IFRS 9 Financial Instrument) prior to implementation of a new standard concerning insurance contract which is currently under development. In order to mitigate temporal variations in financial reporting associated with implementation of IFRS 9, changes in IFRS 4 specify that two approaches are permissible: the overlay approach and the deferral approach. These changes complement options which existing standards already provide. They have no impact on the accounting practices in force at the Group or on its financial data.

Amendments to IFRS 2 Share-based Payment

Amendments clarify the classification and measurement of share-based cash-settled payment transactions and the effects of changes to an equity-settled share-based payment. They have no significant impact on the accounting practices in force at the Group or on its financial data.

Amendments to IFRS (2014-2016) adopted during the annual IFRS improvements cycle

Amendments to IFRS 1 First-time Adoption of IFRS concern deletion of short-term exemptions provided for under §E3–E7 IFRS 1 since these exemptions were applicable to past reporting periods and have now served their purpose. Additional amendments have also been introduced in IAS 28 Investments in Associates and Joint Ventures, clarifying that the election to measure at fair value through profit or loss an investment in an associate or a joint venture that is held by an entity that is a venture capital organization, or other qualifying entity, is available for each investment in an associate or joint venture on an investment-byinvestment basis, upon initial recognition. These amendments have no significant impact on the accounting practices in force at the Group or on its financial data.

Amendments to IAS 40 Investment Property: Transfers of investment property

The amendment provides clarifications and guidance on transfers to, or from, investment properties. In line with the amended standard, such a transfer should only be made only when there is evidence of a change in the use of the property. A change of use occurs if property meets, or ceases to meet, the definition of investment property. A change in management's intentions for the use of a property by itself does not constitute evidence of a change in use. These amendments have no significant impact on the accounting practices in force at the Group or on its financial data.

IFRIC 22 Foreign currency transactions and advance considerations

The IFRIC 22 interpretation concerns the exchange rate to be applied to foreign currency transactions which involve receipt or payment of advance consideration prior to recognition of the related asset, expense or income. This interpretation cannot be applied if the relevant asset, expense or income was initially estimated at fair value. This interpretation has no significant impact on the accounting practices in force at the Group or on its financial data.

Presentation changes

This condensed interim consolidated financial statement for the period between 1 July and 30 September 2018 includes certain adjustments in the presentation of financial data, introduced in order to maintain comparability of financial statements. The following presentation changes have been introduced with regard to financial data for the reference periods between 1 July and 30 September 2017 and between 1 January and 30 September 2017, as well as for 30 June 2018:

  • In the consolidated profit and loss account for the period between 1 July and 30 September 2017 and for the period between 1 January and 30 September 2017 the presentation of revenues from revaluation of financial instruments was adjusted as follows:
  • Profit and loss account for the period between 1 July and 30 September 2017:
    • (Impairment)/reversal of impairment of financial instruments adjusted by 401 thousand PLN
    • Other operating revenues adjusted by (401) thousand PLN
  • Profit and loss account for the period between 1 January and 30 September 2017:
    • (Impairment)/reversal of impairment of financial instruments adjusted by 881 thousand PLN
    • Other operating revenues adjusted by (881) thousand PLN

These adjustments have no effect on the Group's financial result or equity.

  • In the consolidated statement of cash flows for the period between 1 July and 30 September 2017 and for the period between 1 January and 30 September 2017 the presentation of capital contributions to subsidiary company was adjusted as follows:
  • Capital contributions to subsidiary (financial activities) adjusted by (452) thousand PLN
  • Capital contributions to subsidiary (investment activities) adjusted by 452 thousand PLN

These adjustments have no effect on the Group's financial result or equity.

  • In the statement of financial position for 30 June 2018 the settlement of the merger between GOG sp. z o.o. and GOG Ltd. was adjusted as follows:
  • Exchange rate differences adjusted by 251 thousand PLN
  • Other liabilities adjusted by (251) thousand PLN

These adjustments have no effect on the Group's financial result or equity.

  • In the statement of financial position for 30 June 2018 the settlement of the merger between CD PROJEKT S.A. and CD PROJEKT Brands S.A. was adjusted as follows:
  • Reserve capital adjusted by 13 282 thousand PLN
  • Retained earnings adjusted by (13 282) thousand PLN

These adjustments have no effect on the Group's financial result or equity.

  • In the statement of financial position for 30 June 2018 the presentation of expenditures on development projects was adjusted as follows:
  • Intangibles adjusted by (1 457) thousand PLN
  • Expenditures on development projects adjusted by 1 457 thousand PLN

These adjustments have no effect on the Group's financial result or equity.

  • In the statement of financial position for 31 December 2017 the presentation of expenditures on development projects was adjusted as follows:
  • Intangibles adjusted by (644) thousand PLN
  • Expenditures on development projects adjusted by 644 thousand PLN

These adjustments have no effect on the Group's financial result or equity.

Financial audit

This condensed interim consolidated financial statement with elements of the condensed interim separate financial statement was not submitted to a formal review or audit by a licensed auditor.

Supplementary information – CD PROJEKT Capital Group activity segments

Activity segments

Presentation of results by activity segment

The scope of financial disclosures in relation to each of the Group's activity segments is regulated by IFRS 8. For each segment the result is based on net profit.

Description of changes in the differentiation of activity segments, or of the assessment of persegment profit or loss compared to the most recent annual consolidated financial statement

No changes in the differentiation of activity segments occurred during the reporting period as compared to 31 December 2017.

At the end of October 2017 a transnational merger took effect between two subsidiary companies of CD PROJEKT S.A., namely GOG Poland sp. z o.o. and GOG Ltd., both of which had previously belonged to the GOG.com activity segment. The merger had a material effect on consortium settlements associated with the GWENT project, and therefore on the financial results of the Group's activity segments and on its consolidation eliminations, when compared to the reference period in the preceding year. Further information concerning this topic may be found below, in the commentary section accompanying the presentation of GOG.com financial results.

Disclosure of activity segments

Continuing operations Consolidation Total (continuing
operations)
CD PROJEKT RED GOG.com eliminations (incl.
from business
combinations)
01.07.2018 – 30.09.2018
Sales revenues 40 914 28 109 (1 856) 67 167
sales to external clients 39 058 28 109 - 67 167
sales between segments 1 856 - (1 856) -
Segment net profit (loss) 16 049 (561) (1) 15 487
Continuing operations Consolidation Total (continuing
operations)
CD PROJEKT RED GOG.com eliminations (incl.
from business
combinations)
01.01.2018 – 30.09.2018
Sales revenues 149 425 92 685 (6 509) 235 601
sales to external clients 142 916 92 685 - 235 601
sales between segments 6 509 - (6 509) -
Segment net profit (loss) 69 659 (1 739) (3) 67 917
Continuing operations Consolidation Total (continuing
operations)
CD PROJEKT RED GOG.com eliminations (incl.
from business
combinations)
01.07.2017 – 30.09.2017
Sales revenues 58 000 33 415 (6 526) 84 889
sales to external clients 51 474 33 415 - 84 889
sales between segments 6 526 - (6 526) -
Segment net profit (loss) 33 800 1 931 - 35 731
Continuing operations Consolidation Total (continuing
operations)
CD PROJEKT RED GOG.com eliminations (incl.
from business
combinations)
01.01.2017 – 30.09.2017
Sales revenues 242 837 129 146 (32 412) 339 571
sales to external clients 210 425 129 146 - 339 571
sales between segments 32 412 - (32 412) -
Segment net profit (loss) 139 881 14 499 - 154 380

Segmented consolidated profit and loss account for the period between 01.07.2018 and 30.09.2018

CD PROJEKT RED GOG.com Consolidation eliminations
(incl. from business
combinations)
Total
Sales revenues 40 914 28 109 (1 856) 67 167
Revenues from sales of
products
39 529 715 431 40 675
Revenues from sales of services 1 017 6 (986) 37
Revenues from sales of goods and materials 368 27 388 (1
301)
26 455
Cost of products, goods and materials sold 1 385 19 348 (1 212) 19 521
Cost of products and services sold 1 042 - (342) 700
Value of goods and materials sold 343 19 348 (870) 18 821
Gross profit (loss) from sales 39 529 8 761 (644) 47 646
Other operating revenues 571 126 (393) 304
Selling costs 12 570 8 276 (611) 20 235
General and administrative costs 7 366 1 395 (32) 8 729
Other operating expenses 983 48 (393) 638
(Impairment)/reversal of impairment of financial instruments (51) (3) - (54)
Operating profit (loss) 19 130 (835) (1) 18 294
Financial revenues 1 525 421 - 1 946
Financial expenses 73 19 - 92
Profit (loss) before taxation 20 582 (433) (1) 20 148
Income tax 4 533 128 - 4 661
Net profit (loss) 16 049 (561) (1) 15 487
Net profit (loss) attributable to equity holders of the parent entity 16 049 (561) (1) 15 487

Segmented consolidated profit and loss account for the period between 01.01.2018 and 30.09.2018

CD PROJEKT RED GOG.com Consolidation eliminations
(incl. from business
combinations)
Total
Sales revenues 149 425 92 685 (6 509) 235 601
Revenues from sales of products 144 210 3 622 1 615 149 447
Revenues from sales of services 3 257 10 (3 205) 62
Revenues from sales of goods and materials 1 958 89 053 (4 919) 86 092
Cost of products, goods and materials sold 3 655 64 050 (4 355) 63 350
Cost of products and services sold 1 842 - (1 051) 791
Value of goods and materials sold 1 813 64 050 (3 304) 62 559
Gross profit (loss) from sales 145 770 28 635 (2
154)
172 251
Other operating revenues 1 558 348 (994) 912
Selling costs 43 440 25 426 (1
982)
66 884
General and administrative costs 21 077 4 368 (169) 25 276
Other operating expenses 2 031 563 (994) 1 600
(Impairment)/reversal of impairment of financial instruments 170 9 - 179
Operating profit (loss) 80 950 (1
365)
(3) 79 582
Financial revenues 7 295 354 (309) 7 340
Financial expenses 100 388 (309) 179
Profit (loss) before taxation 88 145 (1
399)
(3) 86 743
Income tax 18 486 340 - 18 826
Net profit (loss) 69 659 (1
739)
(3) 67 917
Net profit (loss) attributable to equity holders of the parent entity 69 659 (1
739)
(3) 67 917

Segmented consolidated profit and loss account for the period between 01.07.2017 and 30.09.2017

CD PROJEKT RED GOG.com Consolidation eliminations
(incl. from business
combinations)
Total
Sales revenues 58 000 33 415 (6 526) 84 889
Revenues from sales of products 55 004 1 767 2 316 59 087
Revenues from sales of services 1 032 - (1 002) 30
Revenues from sales of goods and materials 1 964 31 648 (7 840) 25 772
Cost of products, goods and materials sold 2 621 22 120 (5 908) 18 833
Cost of products and services sold 787 - (384) 403
Value of goods and materials sold 1 834 22 120 (5 524) 18 430
Gross profit (loss) from sales 55 379 11 295 (618) 66 056
Other operating revenues 1 392 72 (514) 950
Selling costs 8 592 7
507
(564) 15 535
General and administrative costs 6 207 1 485 (54) 7 638
Other operating expenses 1 468 110 (514) 1 064
(Impairment)/reversal of impairment of financial instruments 401 - - 401
Operating profit (loss) 40 905 2 265 - 43 170
Financial revenues 2 172 46 (31) 2 187
Financial expenses 908 21 (31) 898
Profit (loss) before taxation 42 169 2 290 - 44 459
Income tax 8 369 359 - 8 728
Net profit (loss) 33 800 1 931 - 35 731
Net profit (loss) attributable to equity holders of the parent entity 33 800 1 931 - 35 731

Segmented consolidated profit and loss account for the period between 01.01.2017 and 30.09.2017

CD PROJEKT RED GOG.com Consolidation eliminations
(incl. from business
combinations)
Total
Sales revenues 242 837 129 146 (32 412) 339 571
Revenues from sales of products 234 674 11 486 12 423 258 583
Revenues from sales of services 3 289 - (3 191) 98
Revenues from sales of goods and materials 4 874 117 660 (41
644)
80 890
Cost of products, goods and materials sold 9 695 80 707 (33 464) 56 938
Cost of products and services sold 5 134 - (4 243) 891
Value of goods and materials sold 4 561 80 707 (29 221) 56 047
Gross profit (loss) from sales 233 142 48 439 1 052 282 633
Other operating revenues 3 642 289 (868) 3 063
Selling costs 45 058 27 587 1 178 73 823
General and administrative costs 19 730 4 573 (126) 24 177
Other operating expenses 2 925 294 (868) 2 351
(Impairment)/reversal of impairment of financial instruments 881 - - 881
Operating profit (loss) 169 952 16 274 - 186 226
Financial revenues 7 598 428 (378) 7 648
Financial expenses 3 515 34 (378) 3 171
Profit (loss) before taxation 174 035 16 668 - 190 703
Income tax 34 154 2 169 - 36 323
Net profit (loss) 139 881 14 499 - 154 380
Net profit (loss) attributable to equity holders of the parent entity 139 881 14 499 - 154 380

Commentary regarding the financial results of GOG.com

Both in Q3 2018 and in the nine-month period since the beginning of the year the Group reported lower sales revenues in the GOG.com segment compared to the corresponding reference periods in 2017. Aggregate sales revenues in the first three quarters of 2018 were 92 685 thousand PLN, i.e. 28% lower than in the corresponding period in 2017. In Q3 the segment generated 28 109 thousand PLN in sales revenues, i.e. 16% less than in Q3 2017. Nevertheless, when denominated in USD (the primary transaction currency for GOG.com sales), total revenues from online sales carried out via GOG.com and GOG Galaxy for products licensed from external suppliers (i.e. not affected by the release schedule of CD PROJEKT RED), aggregated over the nine-month period between 1 January and 30 September 2018, were 24 732 USD, which represents a 22% increase compared to the reference period in 2017.

In the first three quarters of 2018 several factors conspired to limit the performance of GOG.com compared to the first three quarters of 2017:

1. GWENT sales during the Homecoming project as compared to sales in the initial period of the GWENT beta testing phase (high base effect)

From the point of view of the GOG.com segment both in 2018 and in the preceding year the most important single product in terms of sales was GWENT: The Witcher Card Game. The reduction in sales generated by this product, associated with the Homecoming project (announced in early 2018), coupled with the game's promotional and maintenance expenses, affected the results of the GWENT development consortium which includes GOG sp. z o.o. Moreover, the reference period coincided with the launch of public beta testing of GWENT which drove up GOG.com sales and during which GWENT generated its highest revenues to-date.

Referring to other activities of the GOG.com segment, it is worth noting that the first nine months of 2018, as well as the third quarter of the year, represented the best periods in GOG.com's history in terms of revenues from sales of videogames licensed from external suppliers.

2. Accounting of per-segment revenues generated by GWENT following the transnational merger between GOG Ltd. and GOG Poland sp. z o.o., and the corresponding changes in revenue recognition methodology

An important factor affecting the scope and methodology of recognizing GWENT sales revenues in the GOG.com and in the CD PROJEKT RED segments was the transnational merger between GOG Ltd. and GOG Poland sp. z o.o., which occurred in late October 2017.

Prior to the merger (including throughout the reference period) GOG Ltd. had not been a GWENT project consortium partner: the consortium consisted solely of CD PROJEKT S.A. and GOG Poland sp. z o.o. Consequently, GOG Ltd. revenues from sales of ingame virtual goods to end users were disclosed entirely in the GOG.com activity segment and not shared with consortium partners. Instead, GOG Ltd. recognized licensing royalties payable to its supplier, i.e. the consortium consisting of CD PROJEKT S.A. and GOG Poland sp. z o.o. These royalties were then proportionally split between CD PROJEKT S.A. and GOG Poland sp. z o.o. in line with the consortium agreement, with the GOG Poland sp. z o.o. share aggregated with results of the GOG.com segment, subject to the appropriate consolidation eliminations.

Following the merger, all retail sales carried out in the framework of GWENT are recognized as revenues from sales of products attributable to the consortium and split proportionately between consortium partners: CD PROJEKT S.A. and GOG sp. z o.o. The result is that, compared to the reference period, GWENT sales revenues and sales margins reported in the GOG.com segment decreased, while those reported in the CD PROJEKT RED increased. Given that all transactions carried out between Group members are subject to consolidation eliminations, the presented merger and inclusion of all GOG Ltd. activities in the GWENT project consortium have no effect upon the Group's consolidated sales revenues or net profit.

2018 marks the first full annual reporting period which follows the merger between GOG Poland sp. z o.o. and GOG Ltd.

3. Condition of the currency exchange market

The average USD/PLN exchange rate at the close of each trading day comprising the first nine months of 2018 was 3.56, compared to 3.84 in the reference period in 2017. Given that 94% of the Capital Group's sales in Q1-Q3 2018 were exports, this strengthening of PLN against USD (based on the abovementioned average exchange rates) means that for each dollar collected in payments during Q1-Q3 2018 GOG.com's revenues were 0.28 PLN lower than during the reference period (a decrease of more than 7%).

Moreover, during the first half of the current year the ratio between the reported value of goods and materials sold and the corresponding revenues from sales of goods and materials (i.e. gross sales profit) was impacted by the unfavorable relation between the average exchange rates for each day of a given month, and the exchange rate in force on the final day of that month. More information regarding this issue may be found in the commentary section attached to GOG.com results in the Management Board report on CD PROJEKT Capital Group activities for the period between 1 January and 30 June 2018.

34

Segmented consolidated statement of financial position as of 30.09.2018

CD PROJEKT RED GOG.com Consolidation eliminations
(incl. from business
combinations)
Total
FIXED ASSETS 354 868 20 069 (16 628) 358 309
Tangible assets 17 431 2 553 - 19 984
Intangibles 49 443 869 - 50 312
Expenditures on development projects 211 966 16 024 (3) 227 987
Goodwill 56 438 - - 56 438
Investments in subsidiaries 16 002 - (16 002) -
Shares in subsidiaries not subject to consolidation 3 082 - - 3 082
Deferred income tax assets - 623 (623) -
Other long-term receivables 506 - - 506
CURRENT ASSETS 616 984 54 515 (3 840) 667 659
Inventories 349 - - 349
Trade receivables 22 790 4 451 (809) 26 432
Current income tax receivables 4 653 278 - 4 931
Other receivables 22 175 2 618 (3 031) 21 762
Prepaid expenses 1 338 11 269 - 12 607
Cash and cash equivalents 12 283 35 899 - 48 182
Bank deposits (maturity beyond 3 months) 553 396 - - 553 396
TOTAL ASSETS 971 852 74 584 (20 468) 1
025 968
CD PROJEKT RED GOG.com Consolidation eliminations
(incl. from business
combinations)
Total
EQUITY 936 077 38 760 (16 005) 958 832
Equity attributable to shareholders of the parent company 936 077 38 760 (16 005) 958 832
Share capital 96 120 136 (136) 96 120
Supplementary capital 748 126 7 883 (4 672) 751 337
Other reserve capital 23 556 2 314 (2
314)
23 556
Exchange rate differences on valuation of foreign entities (506) (65) 1 014 443
Retained earnings (878) 30 231 (9 894) 19 459
Net profit (loss) for the reporting period 69 659 (1
739)
(3) 67 917
LONG-TERM LIABILITIES 11 415 40 (623) 10 832
Other financial liabilities 187 - - 187
Deferred income tax liabilities 6 714 - (623) 6 091
Deferred revenues 4 436 37 - 4 473
Provisions for employee benefits and similar liabilities 78 3 - 81
SHORT-TERM LIABILITIES 24 360 35 784 (3 840) 56 304
Other financial liabilities 274 - - 274
Trade liabilities 8 667 24 639 (809) 32 497
Liabilities from current income tax - - - -
Other liabilities 1 385 6 261 (3 031) 4 615
Deferred revenues 584 4 274 - 4 858
Provisions for retirement benefits and similar liabilities 1 - - 1
Other provisions 13 449 610 - 14 059
TOTAL EQUITY AND LIABILITIES 971 852 74 584 (20 468) 1
025 968

Segmented consolidated statement of financial position as of 30.06.2018*

CD PROJEKT RED GOG.com Consolidation eliminations
(incl. from business
combinations)
Total
FIXED ASSETS 324 923 17 644 (16 495) 326 072
Tangible assets 16 502 2 647 - 19 149
Intangibles 49 786 1 021 - 50 807
Expenditures on development projects 184 968 13 225 (2) 198 191
Goodwill 56 438 - - 56 438
Investments in subsidiaries 15 742 - (15 742) -
Shares in subsidiaries not subject to consolidation 981 - - 981
Deferred income tax assets - 751 (751) -
Other long-term receivables 506 - - 506
CURRENT ASSETS 626 007 65 233 (3 925) 687 315
Inventories 252 - - 252
Trade receivables 36 346 2 322 (1 116) 37 552
Current income tax receivables 9 125 239 - 9 364
Other receivables 18 903 1 758 (2 809) 17 852
Prepaid expenses 1 725 12 673 - 14 398
Cash and cash equivalents 84 256 48 241 - 132 497
Bank deposits (maturity beyond 3 months) 475 400 - - 475 400
TOTAL ASSETS 950 930 82 877 (20 420) 1
013 387
CD PROJEKT RED GOG.com Consolidation eliminations
(incl. from business
combinations)
Total
EQUITY 917 213 39 062 (15 744) 940 531
Equity attributable to shareholders of the parent company 917 213 39 062 (15 744) 940 531
Share capital 96 120 136 (136) 96 120
Supplementary capital 748 126 7 883 (4 672) 751 337
Other reserve capital 20 730 2 054 (2 054) 20 730
Exchange rate differences on valuation of foreign entities (495) (64) 1 014 455
Retained earnings (878) 30 231 (9 894) 19 459
Net profit (loss) for the reporting period 53 610 (1
178)
(2) 52 430
LONG-TERM LIABILITIES 13 918 41 (751) 13 208
Other financial liabilities 74 - - 74
Deferred income tax liabilities 9 584 - (751) 8 833
Deferred revenues 4 182 38 - 4 220
Provisions for employee benefits and similar liabilities 78 3 - 81
SHORT-TERM LIABILITIES 19 799 43 774 (3 925) 59 648
Other financial liabilities 244 - - 244
Trade liabilities 7 282 32 673 (1
109)
38 846
Liabilities from current income tax 37 235 - 272
Other liabilities 1 578 6 818 (2 809) 5 587
Deferred revenues 585 3 330 - 3 915
Provisions for retirement benefits and similar liabilities 1 - - 1
Other provisions 10 072 718 (7) 10 783
TOTAL EQUITY AND LIABILITIES 950 930 82 877 (20 420) 1
013 387

* adjusted data

Segmented consolidated statement of financial position as of 31.12.2017*

CD PROJEKT RED GOG.com Consolidation eliminations
(incl. from business
combinations)
Total
FIXED ASSETS 258 617 13 150 (16 232) 255 535
Tangible assets 16 022 2 810 - 18 832
Intangibles 44 741 1 468 - 46 209
Expenditures on development projects 135 210 7 920 - 143 130
Goodwill 46 417 - - 46 417
Investments in subsidiaries 15 280 - (15 280) -
Shares in subsidiaries not subject to consolidation 452 - - 452
Deferred income tax assets - 952 (952) -
Other long-term receivables 495 - - 495
CURRENT
ASSETS
660 328 72 668 (7 018) 725 978
Inventories 323 - - 323
Trade receivables 37 253 10 208 (1 200) 46 261
Other receivables 22 278 1 122 (5 818) 17 582
Prepaid expenses 934 13 362 - 14 296
Cash and cash equivalents 19 011 47 976 - 66 987
Bank deposits (maturity beyond 3 months) 580 529 - - 580 529
TOTAL ASSETS 918 945 85 818 (23 250) 981 513
CD PROJEKT RED GOG.com Consolidation eliminations
(incl. from business
combinations)
Total
EQUITY 858 547 39 632 (15 280) 882 899
Equity attributable to shareholders of the
parent company
858 547 39 632 (15 280) 882 899
Share capital 96 120 136 (136) 96 120
Supplementary capital 550 780 3 227 (4 672) 549 335
Other reserve capital 15 212 1 592 (1 592) 15 212
Exchange rate differences on valuation of foreign entities (581) (315) 1 014 118
Retained earnings 12 744 18 994 (9 894) 21 844
Net profit (loss) for the reporting period 184 272 15 998 - 200 270
LONG-TERM LIABILITIES 5 039 43 (952) 4 130
Other financial liabilities 148 - - 148
Deferred income tax liabilities 2 830 - (952) 1 878
Deferred revenues 1 983 40 - 2 023
Provisions for employee benefits and similar liabilities 78 3 - 81
SHORT-TERM LIABILITIES 55 359 46 143 (7 018) 94 484
Other financial liabilities 190 - - 190
Trade liabilities 9 256 29 469 (1 351) 37 374
Liabilities from current income tax 2 227 1 230 - 3 457
Other liabilities 2 058 10 379 (5 667) 6 770
Deferred revenues 587 2 465 - 3 052
Provisions for retirement benefits and similar liabilities 1 - - 1
Other provisions 41 040 2 600 - 43 640
TOTAL EQUITY AND LIABILITIES 918 945 85 818 (23 250) 981 513

* adjusted data

Activity segments

In the third quarter of 2018 the Capital Group engaged in business activities in two segments:

  • CD PROJEKT RED,
  • GOG.com.

CD PROJEKT RED

Videogame development is the main area of activity of the CD PROJEKT RED studio, which carries outs its operations as part of CD PROJEKT S.A. (domestic holding company), CD PROJEKT Inc. (USA) and CD PROJEKT Co. Ltd. (China). This activity covers creation and publication of videogames, licensing the associated distribution rights, coordinating sales support, as well as manufacturing, distributing or licensing tie-in products which exploit the commercial appeal of brands owned by the Company. In the scope of its publishing activities the Company also assumes responsibility for its promotional and advertising campaigns, and maintains direct relations with the player base through regular participation in trade fairs, as well as via electronic and social media channels.

The studio's main products currently include videogames – The Witcher, The Witcher 2: Assassins of Kings and The Witcher 3: Wild Hunt, along with two expansion packs – Hearts of Stone and Blood and Wine, sold separately and as part of The Witcher 3 Game of the Year Edition bundle.

Following the balance sheet date, on 23 October 2018, GOG.com released the studio's newest product: Thronebreaker: The Witcher Tales for the PC. The corresponding Steam release followed on 9 November. Thronebreaker: The Witcher Tales is a new standalone single-player RPG developed by a consortium of CD PROJEKT RED and GOG.com. PlayStation 4 and Xbox One editions of the game are scheduled for release on 4 December 2018.

The aforementioned consortium is also collaborating on further development of GWENT: The Witcher Card Game, an online freeto-play release with optional microtransactions, available in multiplayer mode. Following the close of the game's beta testing phase, GOG.com released the newest edition of GWENT for the PC on 23 October 2018 (simultaneously with Thronebreaker). The corresponding PlayStation 4 and Xbox One versions will launch on 4 December 2018.

CD PROJEKT RED also continues to work on largest development project in the studio's to-date history – Cyberpunk 2077.

GOG.com

Global digital distribution of videogames involves selling and delivering videogames directly to the end users' devices via the Company's proprietary GOG.com platform and the GOG Galaxy application. GOG.com is currently among the most popular digital distribution platforms worldwide, offering nearly 2 600 videogames licensed from over 600 developers, copyright holders and publishers worldwide. All games are distributed free of cumbersome DRM1 restrictions.

The GOG.com platform is available in six languages: English, German, French, Russian, Chinese and Polish. Customers may remit payment in thirteen currencies and choose from a variety of convenient electronic payment methods, depending on their country of residence.

GOG.com has also formed a consortium with CD PROJEKT RED to jointly develop and operate GWENT: The Witcher Card Game (including Thronebreaker: The Witcher Tales). In the framework of this consortium, GOG.com is responsible, among others, for the game's server infrastructure and networking features as well as for player support (jointly with CD PROJEKT RED).

Disclosure of the issuer's significant accomplishments and shortcomings in each activity segment in the third quarter of 2018

CD PROJEKT RED

Cyberpunk 2077 – participation in fairs and public gameplay reveal

On 21-25 August 2018 the Company took part in Gamescom in Cologne, Europe's largest gaming fair. Several invitational hourlong presentations of Cyberpunk 2077 were carried out at the Company's stand in the business area of the fair, for audiences consisting of media representatives and business partners. CD PROJEKT was also present in the public area as a sponsor of the cosplay scene.

1 DRM (ang. Digital Rights Management) – refers to technologies which control how, when and by whom can digital content (games, music, motion pictures, e-books etc.) be accessed.

On 27 August 2018 the Company released (on Twitch.tv) a 48-minute movie showcasing – for the first time ever – Cyberpunk 2077 gameplay. This public presentation was preceded by a nine-hour live stream intended to build up hype. Peak viewership of the stream reached 460 000 thousand spectators, while the gameplay trailer itself was rebroadcast and commented upon live by the world's largest gaming media outlets. The trailer was subsequently uploaded to YouTube as well as other major video content repositories (including Bilibili, Miaopai and Youku). Thus far it has been accessed over 14 million times across all of its distribution channels.

Thronebreaker: The Witcher Tales – official release

On 18 September CD PROJEKT announced the release date of Thronebreaker: The Witcher Tales, a standalone single-player RPG set in The Witcher universe. Preorders on GOG.com began on 27 September, supported by a marketing campaign which targeted the Company's core markets, including the United States, the United Kingdom, France, Germany, Russia, Poland, Japan, Korea, Brazil, China, Spain, Italy, Australia and the Scandinavian countries.

The marketing campaign also involved ensuring strong exposure for the game in main gaming media outlets and social media channels. At a series of presentations carried out at the Warsaw-based CD PROJEKT RED HQ on 25 September, attended by European and Asian media representatives, as well as presentations held in the United States and Brazil, more than 100 journalists and influencers (including IGN, GameSpot, Eurogamer.net, Pretty Good Gaming, GRYOnline.pl, GameStar, PC Gamer, Igromania, Famitsu, Inven and GAMECORES) could try their own hand at the first act of Thronebreaker. The game was subsequently covered, prior to its release, by many gaming portals and social media channels throughout the world.

Initial reviews published by key media channels in Poland and abroad, were very positive, as seen below:

  • "An excellent narrative experience" Polygon (United States)
  • "An intriguing, challenging game" Kotaku (United States)
  • "A spectacularly crafted RPG" GamesRadar+ (United Kingdom)
  • "One of the best games of the year" Tom's Hardware (Italy)
  • "A true-to-form RPG" WP.pl (Poland)
  • "An excellent combination of art, gameplay and story" IGN (Spain)

Thronebreaker was released for the PC on 23 October on GOG.com and on 9 November on Steam, with PlayStation 4 and Xbox One releases expected on 4 December.

Even before the official release, the world's most popular review score aggregator – Metacritic – rated the PC edition of the game 86 out of 100, which places it among the best PC releases of 2018 (Metacritic Best PC Video Games for 2018; 29 October 2018). Given the above opinions along with positive remarks formulated by market experts, the Board had anticipated a higher volume of sales for this product than what was actually observed between its release date and the publication date of this statement.

GWINT – finalization of public beta and official release

The third quarter of 2018 saw continued work on Homecoming – the biggest-yet update to GWENT, culminating in the official close of the beta phase and full release of the game. The PC edition was released on GOG on 23 October, while PlayStation 4 and Xbox One editions are scheduled for release on 4 December.

The corresponding marketing campaign, targeting both existing players and the wider base of potential customers, was launched in parallel with the pre-release campaign covering Thronebreaker: The Witcher Tales. It involved a slew of new content, including new trailers and advertising activities, focusing on markets in the United States, the United Kingdom, France, Germany, Russia, Poland, Japan, Korea, Brazil, China, Spain, Italy, Australia and the Scandinavian countries.

E-sports activities

E-sports marketing activities in the third quarter of 2018 focused on tournaments organized by CD PROJEKT RED in the framework of the GWENT Masters series.

Up until the publication date of this statement, two GWENT Open tournaments (21-22 July and 13-14 October) and one GWENT Challenger tournament (1-2 September, held in the old Jomsborg Stronghold in Warsaw) were held. The total prize pool was 50 000 USD for both GWENT Open events and 100 000 USD for the GWENT Challenger tournament.

Promised Land Art Festival

On 30 September – 3 October CD PROJEKT RED the Promised Land Festival was organized by CD PROJEKT RED in Łódź. This event was addressed to creative brand professionals, providing an opportunity to meet face to face, exchange experience and further develop their respective skills. More than 600 participants from around the world took part in this event, with invited speakers representing globally renowned creative brands (including Pixar Animation Studios, Capcom and Disney) delivering a total of 60 hours of keynote presentations.

GOG.com

Publishing activities

As of the publication date of this statement the GOG.com catalogue comprises nearly 2600 titles. In the third quarter of 2018 the Company added many fresh releases and PC classics – among them Warhammer 40 000: Gladius, the Dragon's Layer trilogy, Banner Saga 3, Dead Cells and We Happy Few.

In addition, a new category of games was added to the GOG.com catalogue – the so-called Hidden Object Games, including releases by the Polish Artifex Mundi studio: My Brother Rabbit, the Enigmatis series and Nightmares from the Deep.

Sales support

Between July and September 2018, in addition to weekly sales, GOG.com also organized seasonal sale campaigns. The Back to School campaign, held in the first week of September, saw the return of flash deals – short-time bargain offers on selected games.

GOG.com celebrated its 10th anniversary (1-7 October 2018) with a set of one-off promotional campaigns, a revamped interface layout and new features which simplify catalogue management.

Marketing activities

In July 2018 NoClip, creator of a series of documentaries covering the videogame market, published a documentary devoted to GOG.com, featuring interviews with team members and presentations of their work with classic games and DRM-free products.

In addition, GOG.com engaged in activities related to the upcoming release of Thronebreaker: The Witcher Tales and GWENT: The Witcher Card Game, both scheduled for the fourth quarter of 2018.

Other accomplishments

On 16 August 2018 a new company was established in the framework of the CD PROJEKT Capital Group under the name Spokko sp. z o.o. CD PROJEKT S.A. acquired a majority stake in the new entity (75%) with the remaining shares in possession of key personnel responsible for the development and conceptual design of projects carried out at Spokko. The Group will provide the new company with access to its intellectual property, backed up by the creative and commercial muscle of the CD PROJEKT RED studio. Spokko will work on a new, unannounced project targeting mobile gaming platforms.

Disclosure of factors which may affect future Group results

Similarly to other entities which conduct activities on the domestic and international market, CD PROJEKT member companies are affected by a wide range of external factors, including changes in micro- and macroeconomic conditions, new legal regulations and fiscal reforms.

With regard to the upcoming quarterly periods, the CD PROJEKT Capital Group intends to continue carrying out activities in its two core segments – CD PROJEKT RED and GOG.com. Specific vectors of development are laid out in the Strategy of the CD PROJEKT Capital Group for 2016-2021, announced in March 2016 and available on the Company website at https://www.cdprojekt.com/en/capital-group/strategy/.

Considering the external factors, the Management Board of CD PROJEKT S.A. expects that the financial results of the CD PROJEKT RED segment, and therefore of the entire Capital Group, will, in the coming quarters, continue to be significantly affected by further sales of existing games from The Witcher series. Thronebreaker, the latest instalment in The Witcher franchise, received a score of 85 out of 100 from the world's leading aggregator of reviews of new releases - Metacritic. Consequently, the game ranks among the best PC releases of 2018. Given the above opinions along with positive remarks formulated by market experts, the Board had anticipated a higher volume of sales for this product than what was actually observed between its release date and the publication date of this statement. Nevertheless, effective sales support activities associated with this title should, in the Board's opinion, positively affects its long-term sales and translate into improved financial results of the Company and the Capital Group in future quarters.

Future performance of GWENT: The Witcher Card Game, and therefore of the CD PROJEKT Capital Group, will depend, among others, on the following factors:

  • reception, on the part of the existing community, of the Game's new version, incorporating changes introduced in the scope of Homecoming – the largest feature update yet released,
  • success in attracting new players, conditioned, among others, by PR and marketing activities carried out prior to release and throughout the game's lifecycle,
  • maintaining a satisfactory level of player retention, among others by regularly updating the game with new content, releasing new card sets and visual improvements and organizing in-game events to keep the community interested.

With regard to expenses, having released GWENT: The Witcher Card Game and Thronebreaker: The Witcher Tales, companies belonging to the Group will begin offsetting setting sales revenues against expenses borne in association with developing both games (previously, these expenses were disaggregated as Expenditures on Development Projects). This will affect the reported Cost of Products and Services Sold in future reporting periods.

In the GOG.com segment further growth will depend on expanding the platform's catalogue with additional products, and reaching an ever greater customer base.

GOG sp. z o.o. is in talks with leading global videogame publishers and continues to expand its portfolio. Each new release on GOG.com contributes to the platform's popularity and drives up sales. In addition to adding new products GOG sp. z o.o. also seeks to increase its user base by attracting new players. Expected commercial success of GWENT: The Witcher Card Game, based upon the GOG Galaxy solution, may result in increased recognizability of the GOG.com brand throughout the world and enable the Company to reach new potential customers.

Further growth of activities in the GOG.com segment, including the potential to acquire unique know-how and experience, and to fully exploit the Company's technological expertise, will be influenced by the Company's involvement in the GWENT project, where GOG.com is responsible, among others, for the server and networking infrastructure. This involvement, particularly as relates to applying GOG Galaxy in support of free-to-play online games, marks GOG.com's first foray into an entirely new market segment. The technologies and experience gained in this project will, in the Board's opinion, substantially affect further growth prospects as well as the Group's future products.

Disclosure of seasonal or cyclical activities

CD PROJEKT RED

CD PROJEKT RED usually takes between 2 and 4 years to produce a game. Initial development work occurs before the previous game in the series is complete and ready to be released. The Witcher 2 debuted on the PC in May 2011 while the Xbox 360 edition was released on 17 April 2012. The release of The Witcher 3: Wild Hunt took place on 19 May 2015. Sales of the base game were bolstered by two expansion packs: Hearts of Stone and Blood and Wine (both released within twelve months of the original launch) as well as by The Witcher 3: Wild Hunt – Game of the Year Edition, released in August 2016.

On 23 October 2018 the consortium consisting of CD PROJEKT RED and GOG.com published two new releases for the PC: Thronebreaker: The Witcher Tales and GWENT: The Witcher Card Game. The corresponding Xbox One and PlayStation 4 releases are set to appear on 4 December 2018.

CD PROJEKT is also continuing its work on the previously announced triple-A release – Cyberpunk 2077, the largest development project in the Company's history.

Figure 1 Impact of new releases on CD PROJEKT RED revenues from sales of products, goods and materials (PLN thousands) in 2011-2018

GOG.com

The digital videogame distribution market, which is the main area of activity of GOG.com, is characterized by seasonal fluctuations in revenues. On an annual basis, the highest revenues are typically obtained in the fourth quarter while the lowest revenues correspond to the third quarter. Sales in Q2 and Q4 are boosted by promotional activities organized in these periods. Ultimately, however, sales volume is primarily dependent on the release schedule.

The GOG.com segment also obtains revenues from microtransactions carried out in the framework of GWENT: The Witcher Card Game. The corresponding revenues depend on gamer interest, as well as on the game's publishing schedule, including milestones such as the launch of the public beta (Q2 2017) and major updates (e.g. new card sets).

Revenues associated with GWENT leveled off in the second and third quarters of 2018, in association with the ongoing Homecoming project.

Disclosure of key clients

The CD PROJEKT Capital Group collaborates with external clients whose share in revenues exceeds 10% of the consolidated sales revenues of the Capital Group.

Within the CD PROJEKT RED segment the activities of CD PROJEKT S.A. carried out in collaboration with one external client generated revenues (calculated incrementally until the end of Q3 2018) which exceeded 10% of the consolidated sales revenues of the CD PROJEKT Capital Group – specifically, 59 690 thousand PLN, which represents 25.3% of the Group's consolidated sales revenues.

The abovementioned client is not affiliated with CD PROJEKT S.A. or any of its subsidiaries. In other activity segments no single client accounted for more than 10% of the consolidated sales revenues of the Capital Group.

Supplementary information – additional notes and clarifications regarding the condensed interim consolidated financial statement

4

Note 1. Disclosure of circumstances affecting assets, liabilities, equity, net financial result and cash flows which are unusual due to their type, size or effect

Important events

The assets, liabilities, equity, net financial result and cash flows of the CD PROJEKT Capital Group during the third quarter of 2018 were primarily influenced by continuing sales of The Witcher 3: Wild Hunt along with its two expansion packs (Hearts of Stone, Blood and Wine) as well as by ongoing development of future CD PROJEKT RED releases (Cyberpunk 2077, GWENT: The Witcher Card Game and GWENT: Thronebreaker).

An unusual circumstance affecting the Group's assets, liabilities, equity, net financial result and cash flows was the agreement concluded on 18 May 2018, concerning the purchase of an enterprise which comprises the Wrocław-based Strange New Things development studio. Further information regarding this transaction can be found in Notes 4 and 22 and in the Management Board report on CD PROJEKT Capital Group activities in the period between 1 January and 30 June 2018.

On 28 November 2017 the Company took part in a call for bids to acquire the commercial property located at Jagiellońska 76 in Warsaw, directly adjacent to the Company's current registered office. In the course of this process the bid submitted by the Company was deemed the most favorable and a preliminary purchase agreement was duly signed on 11 January 2018. In line with this agreement, the Company remitted an advance payment in the amount of 1 666 666.65 PLN. As of the publication date of this statement outstanding payments associated with the aforementioned purchase agreement amount to 9 444 444.35 PLN. The corresponding final agreement should be signed and ownership of the property transferred to the Company by 11 January 2019, pending approval of the sale of the property by the State Solicitors' Office.

On 12 July 2018 the Company concluded a preliminary agreement concerning purchase of another commercial property at Jagiellońska 76 in Warsaw, directly adjacent to the property covered by the preliminary purchase agreement concluded on 11 January 2018 and sharing the same address. Both properties are also adjacent to the current Company headquarters. In line with the preliminary agreement of 12 July 2018, the Company remitted an advance payment in the amount of 4 000 thousand PLN plus VAT. Outstanding payments associated with this purchase agreement amount to 9 000 thousand PLN plus VAT, with the tax amount to be calculated at the moment the tax obligation arises. The corresponding final agreement should be signed and ownership of the property transferred to the Company by 30 June 2019.

On 16 August 2018 a new company was established in the framework of the CD PROJEKT Capital Group under the name Spokko sp. z o.o. CD PROJEKT S.A. acquired a majority stake in the new entity (75%) with the remaining shares in possession of key persons responsible for the development and conceptual design of projects carried out at Spokko.

Note 2. Tangible fixed assets

Changes in fixed assets (by category) between 01.01.2018 and 30.09.2018

Buildings and
structures
engineering
objects
Civil
Machinery
equipment
and
Vehicles Other fixed
assets
Fixed assets
construction
under
Total
Gross carrying amount as of 01.01.2018 13 192 - 20 528 2 036 1 195 637 37 588
Increases from: 1 490 141 4 145 764 223 927 7 690
purchases 585 1 4 024 - 223 927 5 760
purchase of enterprise - - 69 - - - 69
lease agreements - - - 764 - - 764
reclassification from fixed assets under
construction
869 140 14 - - - 1 023
acquisition free of charge - - 29 - - - 29
others 36 - 9 - - - 45
Reductions from: - - 274 315 - 1 023 1 612
sales - - 11 315 - - 326
disposal - - 263 - - - 263
reclassification from fixed assets under
construction
- - - - - 1 023 1 023
Gross carrying amount as of 30.09.2018 14 682 141 24 399 2 485 1 418 541 43 666
Depreciation as of 01.01.2018 3 517 - 13 482 1 035 722 - 18 756
Increases from: 1 114 12 3 643 315 221 - 5 305
depreciation 1 095 12 3 639 315 221 - 5 282
others 19 - 4 - - - 23
Reductions from: - - 274 105 - - 379
sales - - 11 105 - - 116
disposal - - 263 - - - 263
Depreciation as of 30.09.2018 4 631 12 16 851 1 245 943 - 23 682
Impairment allowances as of 01.01.2018 - - - - - - -
Impairment allowances as of 30.09.2018 - - - - - - -
Net carrying amount as of 01.01.2018 9 675 - 7 046 1 001 473 637 18 832
Net carrying amount as of 30.09.2018 10 051 129 7 548 1 240 475 541 19 984

Contractual commitments for future acquisition of fixed assets

30.09.2018 30.06.2018 31.12.2017
Leasing of passenger cars 956 672 736
Purchase of immovable property in Warsaw at Jagiellońska 76 (I) 9 444 9 444 -
Purchase of immovable property in Warsaw at Jagiellońska 76 (II) 9 000 - -
Total 19 400 10 116 736

Note 3. Intangibles and expenditures on development projects

Changes in intangibles between 01.01.2018 and 30.09.2018

Development projects
in progress
Development projects
completed
Trademarks Patents and licenses Copyrights Computer software Goodwill Intangibles under
construction
Others Total
Gross carrying amount as
of 01.01.2018
142 486 162 821 32 199 1 646 6 530 24 299 46 417 54 1 416 453
Increases from: 85 087 931 - 280 4 788 1 552 10 021 593 - 103 252
purchases - - - 280 4 788 1 552 - 593 - 7 213
reclassification from
development projects
in progress
- 931 - - - - - - - 931
purchase of enterprise - - - - - - 10 021 - - 10 021
own creation 85 087 - - - - - - - - 85 087
Reductions from: 931 - - - - - - - - 931
reclassification from
development projects
in progress
931 - - - - - - - - 931
Gross carrying amount as
of 30.09.2018
226 642 163 752 32 199 1 926 11 318 25 851 56 438 647 1 518 774
Depreciation as of
01.01.2018
- 162 177 - 764 - 17 755 - - 1 180 697
Increases from: - 230 - 206 - 2 904 - - - 3 340
depreciation - 230 - 206 - 2 904 - - - 3 340
Reductions from: - - - - - - - - - -
Depreciation as of
30.09.2018
- 162 407 - 970 - 20 659 - - 1 184 037
Impairment allowances
as of 01.01.2018
- - - - - - - - - -
Impairment allowances
as of 30.09.2018
- - - - - - - - - -
Net carrying amount as of
01.01.2018
142 486 644 32 199 882 6 530 6 544 46 417 54 - 235 756
Net carrying amount as of
30.09.2018
226 642 1 345 32 199 956 11 318 5 192 56 438 647 - 334 737

Contractual commitments for future acquisition of intangibles

Not applicable.

Note 4. Goodwill

A change in goodwill occurred between 1 January and 30 September 2018 as a result of the purchase of an enterprise from Strange New Things sp. z o.o. sp. k., concluded on 18 May 2018. The goodwill generated by this purchase corresponds to the surpluis of the purchase price over the total value of acquired assets which cannot be disaggregated under IAS 38 (as a rule, it represents the inherent value of an organized team, its knowledge, experience and production capabilities). This additional goodwill was assigned to the CD PROJEKT RED activity segment. A description of the relevant transaction can be found in Note 22 and in the Management Board report on CD PROJEKT Capital Group activities in the period between 1 January and 30 June 2018.

Goodwill acquired in business combinations and purchase of enterprises

CD Projekt Red
sp. z o.o.
Strange New
Things
(enterprise)
Total
Gross carrying amount as of 01.01.2018 46 417 - 46 417
Increases from: - 10 021 10 021
purchase of enterprise - 10 021 10 021
Gross carrying amount as of 30.09.2018 46 417 10 021 56 438
Impairment allowances as of 01.01.2018 - - -
Impairment allowances as of 30.09.2018 - - -
Net carrying amount as of 01.01.2018 46 417 - 46 417
Net carrying amount as of 30.09.2018 46 417 10 021 56 438
Deductible goodwill for the purposes of calculating income tax 10 021

The fair-value payment remitted by the parent company in exchange for the aforementioned enterprise was 10 181 thousand PLN. Of this amount 7 226 thousand PLN was settled in cash while 2 995 thousand PLN was settled in parent Company stock (21 105 shares).

The value of identifiable assets and liabilities taken over in the aforementioned transaction, along with its associated purchase costs as recognized in this financial statement, is as follows:

Fair value on date of
acquisition
ASSETS
Fixed assets 69
Other receivables 44
Prepaid expenses 23
Cash assets 26
Total assets 162
LIABILITIES
Other liabilities 1
Total liabilities 1
Additional costs related to purchase of an enterprise and aggregated with general and
administrative expenses
273

Nota 5. Inventories

Changes in inventories

30.09.2018 30.06.2018 31.12.2017
Goods 335 238 300
Other materials 14 14 23
Gross inventories 349 252 323
Inventory impairment allowances - - -
Net inventories 349 252 323

Changes in inventory impairment allowances

None reported.

Note 6. Trade and other receivables

Changes in receivables

30.09.2018 30.06.2018 31.12.2017
Trade and other receivabes 48 194 55 404 63 843
from affiliates 868 101 45
from external entities 47 326 55 303 63 798
Impairment allowances 920 2 847 3 081
Gross receivables 49 114 58 251 66 924

Changes in impairment allowances on receivables

Trade
receivables
Other
receivables
Total
OTHER ENTITIES
Impairment allowances as of 01.01.2018 2 349 732 3 081
Increases from: 4 - 4
creation of allowances for past-due and contested receivables 4 - 4
Reductions from: 2 165 - 2 165
dissolution of allowances due to collection of receivables 183 - 183
dissolution of allowances (writeoffs) 1 982 - 1 982
Impairment allowances as of 30.09.2018 188 732 920

Impairment allowances on current and overdue trade receivables as of 30.06.2018

Days overdue
Total Not overdue 1 – 60 61 – 90 91 – 180 181 – 360 >360
AFFILIATES
gross receivables 854 854 - - - - -
non-fulfillment ratio 0% 0% 0% 0% 0% 0%
impairment
allowances as
determined by non
fulfillment ratio
- - - - - - -
impairment
allowances as
individually assessed
- - - - - - -
total expected credit loss - - - - - - -
Net receivables 854 854 - - - - -

Total Not overdue Days overdue 1 – 60 61 – 90 91 – 180 181 – 360 >360 OTHER ENTITIES gross receivables 25 766 25 510 9 1 53 5 188 non-fulfillment ratio 0% 0% 0% 0% 0.39% 6.37% impairment allowances as determined by nonfulfillment ratio - - - - - - impairment allowances as individually assessed 188 - - - - - 188 total expected credit loss 188 - - - - - 188 Net receivables 25 578 25 510 9 1 53 5 - Total gross receivables 26 620 26 364 9 1 53 5 188 impairment allowances 188 - - - - - 188

Other receivables

30.09.2018 30.06.2018 31.12.2017
Other receivables, including: 21 762 17 852 17 582
tax returns except corporate income tax 11 985 11 897 14 205
allowances for sales revenues (advance payments) 93 88 -
advance payments for supplies 2 771 2 931 2 195
deposits 422 420 125
employee settlements 70 101 52
prepaid licensing royalties 736 736 51
advance payments for fixed assets 5 667 1 667 940
others 18 12 14
Impairment allowances 732 732 732
Other gross receivables 22 494 18 584 18 314

Net receivables 26 432 26 364 9 1 53 5 -

Other tax receivables (except corporate income tax) are mostly associated with withholding tax deducted at source by license holders and reportable in the Group's annual fiscal statement, as well as VAT receivables and advance payments remitted to suppliers.

52

Note 7. Prepaid expenses

30.09.2018 30.06.2018 31.12.2017
Non-life insurance 178 165 122
Minimum guarantees; payments advanced to GOG 10 611 11 950 12 714
Access to online legal support portal 12 18 12
Software, licenses 665 940 736
Business travel (airfare, accommodation, insurance) 316 103 60
IT security 406 474 415
Production of marketing materials 28 278 -
Expenditures related to participation in fairs 42 116 -
Other prepaid expenses 349 354 237
Total prepaid expenses 12 607 14 398 14 296

Note 8. Deferred income tax

Negative temporary differences requiring recognition of deferred tax assets

31.12.2017 increases reductions 30.09.2018
Provisions for other employee benefits 101 51 43 109
Provisions for compensation dependent on
financial result
42 998 8 472 42 998 8 472
Tax loss 1 047 - - 1 047
Negative exchange rate differences 935 1 768 2 566 137
Employee compensation and social security
expenses payable in future reporting periods
3 7 5 5
Deferred revenues associated with adding
funds to virtual wallets and participation in the
additional benefits program
2 386 3 254 2 203 3 437
Other provisions 519 2 670 2 686 503
Other sources - 43 43 -
Total negative temporary differences 47 989 16 265 50 544 13 710
Tax rate (Poland) 19% 19% 19% 19%
Deferred tax assets 9 118 3 090 9 603 2 605

Positive temporary differences requiring recognition of deferred tax provisions

31.12.2017 increases reductions 30.09.2018
Difference between net carrying value and net
tax value of fixed assets and intangibles
21 571 6 872 5 053 23 390
Income in the current period invoiced in the
following period, and sales returns in the
current period
34 950 60 106 73 982 21 074
Positive exchange rate differences 953 2 863 3 002 814
Other sources 399 344 255 488
Total positive temporary differences 57 873 70 185 82 292 45 766
Tax rate (Poland) 19% 19% 19% 19%
Deferred tax provisions 10 996 13 335 15 635 8 696

Balance of deferred tax assets/provisions

30.09.2018 30.06.2018 31.12.2017
Deferred tax assets 2 605 2 326 9 118
Deferred tax provisions 8 696 11 159 10 996
Net deferred tax assets (provisions) (6 091) (8 833) (1 878)

Income tax reported in profit/loss account

01.07.2018 -
30.09.2018
01.01.2018 -
30.09.2018
01.07.2017 -
30.09.2017
01.01.2017 -
30.09.2017
Current income tax 7 403 14 613 17 352 46 363
Changes in deferred income tax (2 742) 4 213 (8 624) (10 040)
Income tax reported in profit/loss account 4 661 18 826 8 728 36 323

Note 9. Provisions for employee benefits and similar liabilities

30.09.2018 30.06.2018 31.12.2017
Provisions for retirement benefits and pensions 82 82 82
Total, including: 82 82 82
long-term provisions 81 81 81
short-term provisions 1 1 1

No changes in provisions for employee benefits and similar liabilities occurred between 1 January and 30 September 2018.

Note 10. Other provisions

30.09.2018 30.06.2018 31.12.2017
Provisions for warranty-covered repairs and returns 16 24 62
Provisions for liabilities, including: 14 043 10 759 43 578
financial statement audit and review expenses - 50 40
provisions for bought-in services 50 274 163
provisions for bonuses dependent on the financial result 13 557 10 388 42 998
provisions for other expenses 436 47 377
Total, including: 14 059 10 783 43 640
long-term provisions - - -
short-term provisions 14 059 10 783 43 640

Changes in other provisions

Provisions for
warranty
covered repairs
and returns
Provisions for
bonuses
dependent on
financial result
Other
provisions
Total
As of 01.01.2018 62 42 998 580 43 640
Provisions created during fiscal year 40 13 557 3 194 16 791
Provisions consumed 62 42 998 3 279 46 339
Provisions dissolved 24 - 9 33
As of 30.09.2018, including: 16 13 557 486 14 059
long-term provisions - - - -
short-term provisions 16 13 557 486 14 059

Note 11. Other liabilities

30.09.2018 30.06.2018* 31.12.2017
Liabilities due to other taxes, duties, social security and similar expenses
except corporate income tax
4 518 5 541 6 114
VAT 3 012 3 775 4 508
Flat-rate tax deducted at source 25 41 159
Personal income tax 772 840 937
Social security (ZUS) payments 625 815 471
National Fund for the Rehabilitation of the Disabled (PFRON) payments 25 25 22
PIT-8A settlements 59 45 17
Other liabilities 97 46 656
Liabilities associated with employee compensation - - 409
Other settlements with employees 10 7 2
Other settlements with members of the management boards of Capital
Grop member companies
7 45 6
Social Benefits Fund (ZFŚS) – other settlements (18) (14) (17)
Advance payments from foreign clients 98 8 256
Total other liabilities 4 615 5 587 6 770

* adjusted data

Note 12. Disclosure of financial instruments

Fair value of financial instruments per class

The Management Board of the Group has performed an analysis of each class of financial instruments and came to the conclusion that the carrying amount of each instrument matches their respective fair value as of 30 September 2018, 30 June 2018 and 31 December 2017 respectively.

Financial assets – classification and appraisal

30.09.2018 30.06.2018 31.12.2017
Financial assets held at amortized cost 628 516 645 955 694 272
Other long-term receivables 506 506 495
Trade receivables 26 432 37 552 46 261
Cash and cash equivalents 48 182 132 497 66 987
Bank deposits (maturity beyond 3 months) 553 396 475 400 580 529
Capital market instruments held at purchase price 3 082 981 452
Shares in entities excluded from consolidation 3 082 981 452
Total financial assets 631 598 646 936 694 724

Financial liabilities – classification and appraisal

30.09.2018 30.06.2018 31.12.2017
Financial liabilites held at amortized cost 32 958 39 164 37 712
Trade liabilities 32 497 38 846 37 374
Other financial liabilities 461 318 338

55

Note 13. Sales revenues

Sales revenues by territory – 2018

01.07.2018 - 30.09.2018 01.01.2018 - 30.09.2018
PLN % PLN %
Domestic sales 2 512 3.74% 10 044 4.26%
Exports, including: 64 655 96.26% 225 557 95.74%
Europe 20 021 29.81% 69 096 29.33%
North America 38 841 57.83% 138 213 58.66%
South America 427 0.64% 1 790 0.76%
Asia 3 882 5.78% 11 015 4.68%
Australia 1 364 2.03% 4 937 2.10%
Africa 120 0.17% 506 0.21%
Total 67 167 100% 235 601 100%

Sales revenues by territory – 2017

01.07.2017 - 30.09.2017 01.01.2018 - 30.09.2018
PLN % PLN %
Domestic sales 6 932 8.17% 14 725 4.34%
Exports, including: 77 957 91.83% 324 846 95.66%
Europe 25 064 29.53% 91 644 26.99%
North America 44 771 52.74% 186 540 54.93%
South America 933 1.10% 4 238 1.25%
Asia 4 869 5.74% 35 045 10.32%
Australia 2 020 2.38% 6 512 1.92%
Africa 300 0.34% 867 0.25%
Total 84 889 100% 339 571 100%

Sales revenues by production type

01.07.2018 -
30.09.2018
01.01.2018 -
30.09.2018
01.07.2017 -
30.09.2017
01.01.2017 -
30.09.2017
Own products 40 675 149 447 59 087 258 583
External products 26 455 86 092 25 772 80 890
Other revenues 37 62 30 98
Total 67 167 235 601 84 889 339 571

Sales revenues by distribution channel

01.07.2018 -
30.09.2018
01.01.2018 -
30.09.2018
01.07.2017 -
30.09.2017
01.01.2017 -
30.09.2017
Box editions of videogames 2 904 16 606 13 849 47 096
Digital editions of videogames 62 777 216 120 68 578 278 537
Other revenues 1 486 2 875 2 462 13 938
Total 67 167 235 601 84 889 339 571

Note 14. Operating expenses

01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017
01.01.2017 –
30.09.2017
Depreciation and impairment of fixed assets and
intangibles
1 040 3 303 1 268 3 619
Depreciation of development projects 74 161 - -
Consumption of materials and energy 516 1 179 439 936
Bought-in services 13 202 43 773 5 427 38 888
Taxes and fees 162 515 162 441
Employee compensation, social security and other
benefits
13 197 40 756 15 097 52 064
Business travel 741 2 244 587 1 415
Use of company cars 28 96 33 99
Value of goods and materials sold 18 821 62 559 18 430 56 047
Cost of products and services sold 700 791 403 891
Other expenses 4 133 160 538
Total 48 485 155 510 42 006 154 938
Selling costs 20 235 66 884 15 535 73 823
General and administrative costs 8 729 25 276 7 638 24 177
Cost of products, goods and materials sold 19 521 63 350 18 833 56 938
Total 48 485 155 510 42 006 154 938

Note 15. Other operating revenues and expenses

Other operating revenues

01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017*
01.01.2017 –
30.09.2017*
Dissolution of provisions for employee benefits - - - 1 234
Dissolution of provisions for liabilities 37 115 - 10
Subsidies 46 138 503 595
Write-downs on expired liabilities - - - 31
Insurance claims and compensation for damages - - 1 119
Reinvoicing revenues 153 461 148 375
Profit from sales of fixed assets - 18 2 48
Withholding tax recovered - - - 235
Other miscellaneous operating revenues 68 180 296 416
Total operating revenues 304 912 950 3 063

* adjusted data

Other operating expenses

01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017
01.01.2017 –
30.09.2017
Enforcement of receivables - - 29 77
Loss from sales of fixed assets 23 - - -
Donations 2 43 9 14
Reinvoicing expenses 153 461 148 375
Receivables written off - - - 31
Fixed assets written off - - - 743
Unrecoverable withholding tax 8 34 63 70
Insurance costs 1 1 - 2
Disposal of materials and goods 4 73 - -
Inventory shortfalls 3 3 - -
Loss from revaluation of own shares - 96 - -
VAT writeoffs 244 244 - -
Expenses associated with other sales 200 313 777 991
Other taxes and fees - 315 - -
Other miscellaneous operating expenses - 17 38 48
Total operating expenses 638 1 600 1 064 2 351

Note 16. Financial revenues and expenses

Financial revenues

01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017
01.01.2017 –
30.09.2017
Revenues from interest: 1 553 7 333 2 180 7 226
on short-term bank deposits 1 553 7 328 2 180 7 222
on trade settlements - 5 - 4
Other financial revenues, including: 393 7 7 422
surplus positive exchange rate differences 386 - - -
forward currency contracts - - - 41
profit from sales of shares - - - 374
other miscellaneous financial revenues 7 7 7 7
Total financial revenues 1 946 7 340 2 187 7 648

Financial expenses

01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017
01.01.2017 –
30.09.2017
Interest payments: 92 125 5 46
on lease agreements 4 9 4 9
on budget commitments 88 116 1 37
Other financial expenses, including: - 54 893 3 125
surplus negative exchange rate differences - 54 893 3 125
Total financial expenses 92 179 898 3 171
Net balance of financial activities 1 854 7 161 1 289 4 477

58

Notw 17. Issue, buyback and redemption of debt and capital securities

Issue of debt securities

Not applicable.

Issue of capital securities

30.09.2018 30.06.2018 31.12.2017
Stock volume (thousands) 96 120 96 120 96 120
Nominal value per share (PLN) 1 1 1
Share capital 96 120 96 120 96 120

Note 18. Dividends declared or paid out and collected

No dividends were declared or paid out by the Group Companies between 1 July and 30 September 2018.

Note 19. Transactions with affiliates

Transactions with affiliates following consolidation eliminations

Sales to affiliates Purchases from affiliates
01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017
01.01.2017 –
30.09 .2017
01.07.2018 –
01.01.2018 –
30.09.2018
30.09.2018
01.07.2017 –
30.09.2017
01.01.2017 –
30.09 .2017
SUBSIDIARIES
CD PROJEKT Co., Ltd - 29 24 24 889 2 934 538 1 211
Spokko sp. z o.o. 694 694 - - - - - -
GROUP MEMBER COMPANY EXECUTIVES
Marcin Iwiński 4 8 1 4 - - - -
Adam Kiciński 1 2 1 2 - - - -
Piotr Nielubowicz 1 4 1 4 - - - -
Michał Nowakowski 2 7 2 7 - - - -

SUPERVISORY BOARD MEMBERS

Katarzyna Szwarc - - - - - - - 5
------------------ --- --- --- --- --- --- --- ---

Adam Badowski - 1 - - - - - - Oleg Klapovskiy - 1 - - - - - -

Receivables from affiliates Liabilities due to affiliates
30.09.2018 30.06.2018 31.12.2017 30.09.2018 30.06.2018 31.12.2017
SUBSIDIARIES
CD PROJEKT Co., Ltd - 57 25 343 322 663
Spokko sp. z o.o. 854 - - - - -
GROUP MEMBER COMPANY EXECUTIVES
Marcin Iwiński 8 7 7 4 13 1
Adam Kiciński - - 1 3 2 1
Michał Nowakowski 1 37 7 - 1 -
Adam Badowski - - 3 - - -
Piotr Karwowski - - 2 - - -
Oleg Klapovskiy 5 - - - 29 4

Note 20. Bad loans and breaches of loan agreements not subject to remedial proceedings as of the balance sheet date

Not applicable.

62

Note 21. Changes in conditional liabilities and assets since the close of the most recent fiscal year

Rules governing transactions with affiliates

Intragroup transactions are conducted in accordance with the Directive of the Finance Minister of 26 June 2014 specifying the rules for estimating the income of legal entities and avoiding double taxation when adjusting the income of affiliated legal entities (Journal of Laws of the Republic of Poland 2014, item 1186), as well as with OECD guidelines regarding transfer prices.

In each case, selection of the appropriate pricing model is preceded by careful analysis of the given transaction, specifically, the assignment of responsibilities and financial exposure of each party, along with the associated risks, costs and business strategies. As a result, transactions between member companies of the CD PROJEKT Capital Group closely reflect similar transactions concluded by unaffiliated entities.

For significant transactions exceeding the limits specified in Art. 9a of the corporate income tax law all participating entities submit the required tax forms.

Conditional liabilities from sureties and collateral pledged

Type of agreement Currency 30.09.2018 30.06.2018 31.12.2017
mBank S.A.
Declaration of submission to enforcement Collateral for credit card agreement PLN 920 920 920
Promissory note agreement Framework agreement concerning forward and derivative
transactions
PLN 7 710 7 710 7 710
Promissory note agreement Collateral for lease agreement PLN 667 667 667
Ingenico Group S.A. (formerly
Global Collect Services BV)
Contract of guarantee Guarantee of discharge of liabilities by GOG Ltd. EUR 155 155 155
Polish Agency for Enterprise Development (Polska Agencja Rozwoju Przedsiębiorczości)
Promissory note agreement Co-financing agreement no. UDA-POIG.08.02.00-14-524/13-00; POIG
Task 8.2
PLN 798 798 798
National Centre for Research and Development (Narodowe Centrum Badań i Rozwoju)
Promissory note agreement Co-financing agreement no. POIR.01.02.00-00-0105/16 PLN 7 934 7 934 7 934
Promissory note agreement Co-financing agreement no. POIR.01.02.00-00-0110/16 PLN 5 114 5 114 5 114
Promissory note agreement Co-financing agreement no. POIR.01.02.00-00-0112/16 PLN 3 857 3 857 3 857
Promissory note agreement Co-financing agreement no. POIR.01.02.00-00-0118/16 PLN 5 324 5 324 5 324
Promissory note agreement Co-financing agreement no. POIR.01.02.00-00-0120/16 PLN 1 234 1 234 1 234
Raiffeisen Bank Polska S.A.
Declaration of submission to enforcement Framework agreement concerning forward and derivative
transactions
PLN - 25 000 25 000
BZ WBK Leasing S.A.
Promissory note agreement Lease agreement no. CZ5/00019/2016 PLN - - 320
Promissory note agreement Lease agreement no. CZ5/00013/2017 PLN 138 161 403
Promissory note agreement Lease agreement no. CZ5/00036/2017 PLN 60 70 175
Promissory note agreement Lease agreement no. KZ7/00127/2018 PLN - 130 -
Promissory note agreement Lease agreement no. CR/01390/2018 PLN 328 - -
BZ WBK S.A.
Promissory note agreement Framework agreement concerning treasury transactions PLN 6 500 6 500 6
500

Note 22. Changes in the structure of the Capital Group and its member entities occurring during the reporting period

On 18 May 2018 an agreement was concluded under which CD PROJEKT S.A. acquired the Strange New Things (SNT) development studio based in Wrocław. This purchase bolstered the CD PROJEKT RED team with nearly 20 experienced professionals who possess longstanding experience in videogame development. The studio will form the core of the new Wrocław branch of CD PROJEKT RED, tasked with project related to Cyberpunk 2077.

The takeover of SNT proceeded by way of acquisition of an enterprise from Strange New Things sp z o.o. sp. k. In compliance with the relevant authorization granted by the General Meeting of CD PROJEKT S.A. of 8 May 2018, part of this transaction was settled in Company stock (21 105 shares) previously bought back on the open market. These shares were turned over to former partners of Strange New Things sp. z o.o. sp. k. and subjected to temporary lock-up with a view towards forging a long-term bond between the committed resources and the results of the studio's activities.

On 16 August 2018 a new company was established in the framework of the CD PROJEKT Capital Group under the name Spokko sp. z o.o. CD PROJEKT S.A. acquired a majority stake in the new entity (75%) with the remaining shares in possession of key persons responsible for the development and conceptual design of projects carried out at Spokko. The Group will provide the new company with access to its intellectual property, backed up by the creative and commercial muscle of the CD PROJEKT RED studio. Spokko will work on a new, unannounced project targeting mobile gaming platforms.

Note 23. Agreements which may, in the future, result in changes in the proprortion of shares held by shareholders and bondholders

On 24 May 2016 the General Meeting of Shareholders voted to institute a new incentive program covering the years 2016-2021. According to the program's conditions, a maximum of 6 000 000 entitlements may be granted. Implementation of the program may be carried out by issuing and assigning series B subscription warrants, entitling holders to claim Company shares issued as a conditional increase in the Company share capital, or by presenting entitled parties with an offer to buy existing shares which the Company will have previously bought back on the open market. In either case, implementation of the program is contingent upon meeting specific result goals (80% of entitlements) and market goals (20% of entitlements), in addition to a loyalty criterion which applies to each entitled party until such time as the attainment of either goal is officially declared.

In conjunction with assignment of Series B subscription warrants, the Company is also discretionarily empowered to present each entitled party with an offer to repurchase said warrants, in part or in whole, for redemption.

Note 24. Fiscal settlements

Fiscal settlements and other areas of activity governed by legal regulations (such as import duties or currency exchange) may be subject to audits by administrative bodies authorized to impose high penalties and sanctions. The lack of entrenched legal regulations in Poland leads to numerous ambiguities and inconsistencies in this regard. Interpretation of existing tax law frequently varies from state organ to state organ as well as between state organs and business entities, giving rise to areas of uncertainty and conflict. These conditions increase tax risks in Poland beyond the level encountered in states with more developed fiscal systems.

Fiscal settlements may be subject to state audits within five years following the end of the period in which tax payment was effected.

On 15 July 2016 the Tax Code was amended to reflect the stipulations of the General Anti-Avoidance Rule (GAAR). The goal of GAAR is to discourage creation and exploitation of fictitious legal structures which serve primarily as a means of avoiding taxation. GAAR defines tax avoidance as any activity which is carried out specifically to obtain fiscal relief in a manner contrary to the goal and substance of the applicable tax laws. Under GAAR, such activities provide no fiscal relief if carried out under false pretenses. Specifically, (i) unnecessary partitioning of activities; (ii) involving intermediaries despite the lack of economic justification for such involvement; (iii) activities which produce a state identical or materially similar to the state which existed prior to initiation of such activities; (iv) mutually compensating or counterbalancing activities or (v) activities which carry excessive economic risk given the expected benefits, except for fiscal benefits, giving rise to the conclusion that a rational entity would not have undertaken such risk – all such activities may be regarded as carried out under false pretenses and therefore subject to GAAR. The introduction of GAAR mandates much more diligent assessment of the fiscal consequences of transactions carried out by the Company.

GAAR is applicable to transactions carried out following its introduction as well as to preceding transactions, if such transactions continued to generate tax benefits on the date of introduction of GAAR. Implementation of the abovementioned rules enables Polish tax authorities to question legal agreements concluded by taxable entities, such as restructurization and reorganization of the Capital Group, and also, in certain cases, refuse to issue binding interpretations upon which fiscal settlements can be carried out.

Recognition as a Research and Development Center

Having fulfilled the criteria specified in Art. 17 of the Act of 30 May 2008 on certain forms of support for innovative activities (unified text: Journal of Laws 2018, item 141), CD PROJEKT S.A. was granted the status of a research and development center by the Minister of Entrepreneurship and Technology (decision no. 4/CBR/18 issued on 19 June 2018).

Note 25. Clarifications regarding the condensed interim consolidated statement of cash flows

01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017
01.01.2017 –
30.09.2017
Total cash and cash equivalents reported in the cash
flow statement
48 182 48 182 50 446 50 446
Cash on balance sheet 48 182 48 182 50 446 50 446
Depreciation 1 114 3 464 1 268 3 619
Depreciation of intangible 329 1 136 617 1 850
Depreciation of development projects 74 161 - -
Depreciation of fixed assets 711 2 167 651 1 769
Interest and profit sharing consists of: (1 549) (7 319) (2 180) (7 222)
Interest collected (1 553) (7 328) (2 180) (7 222)
Interest on lease agreements 4 9 - -
Profit (loss) from investment activities consists of: 23 322 (2) 908
Revenues from sales of fixed assets (179) (220) (4) (64)
Net value of fixed assets sold 210 210 2 16
Net value of shares sold - - - 195
Fixed assets received free of charge - (29) - (35)
Revaluation of short-term financial assets - - - 53
Fixed assets written off - - - 743
Loss on revaluation of own shares - 96 - -
Additional costs related to purchase of an enterprise
aggregated with general and administrative expenses
- 273 - -
Settlement of expires lease agreements (8) (8) - -
Changes in provisions consist of: 3 276 (29 581) 5 747 13 718
Balance of changes in provisions for liabilities 3 276 (29 581) 5 749 13 960
Balance of changes in provisions for employee
benefits
- - (2) (242)
Changes in inventories consist of: (97) (26) 54 (100)
Balance of changes in inventories (97) (26) 54 (100)
Changes in receivables consist of: 11 210 20 409 44 355 43 529
Balance of changes in short-term receivables 11 643 10 718 46 783 43 588
Balance of changes in long-term receivables - (11) - (35)
Advance payments for fixed assets 4 000 4 727 - -
Income tax set against withholding tax - 11 263 - 14 316
Adjustments for current income tax (4 433) (6 332) (2 428) (14 340)
Receivables taken over in acquisition of an enterprise - 44 - -
Changes in short-term liabilities except financial
liabilities consist of:
(7 304) (7 019) (14 135) (10 337)
Balance of changes in short-term liabilities (7 563) (10 405) (10 174) (8 570)
Adjustments for current income tax 272 3 428 (3 735) (1 470)
Adjustments for changes in financial liabilities (30) (84) 15 (142)
Adjustments for change in liabilities aggregated with
retained earnings
- 251 - -
Adjustments for liabilities associated with purchases
of fixed assets
(646) (414) (223) 263
Adjustments for liabilities associated with purchases
of intangible assets
663 206 (18) (418)
Liabilities taken over in acquisition of an enterprise - (1) - -
Changes in other assets and liabilities consist of: 2 987 5 968 3 294 3 407
Balance of changes in prepaid expenses 1 791 1 689 2 759 3 559
Balance of changes in deferred revenues 1 196 4 256 535 (152)

Condensed Interim Consolidated Financial Statement of the CD PROJEKT Capital Group for the period between 1 July and 30 September 2018

(all figures quoted in PLN thousands unless indicated otherwise)

The appended information constitutes an integral part of this financial statement.

Prepaid expenses taken over in acquisition of an
enterprise
- 23 - -
Other adjustments consist of: 2 728 7 278 2 401 4 562
Costs of incentive program 2 725 7 165 2 640 7 622
Depreciation aggregated with cost of sales 10 60 23 62
Exchange rate differences (7) 53 (262) (3 122)

Note 26. Cash flows and other non-monetary changes associated with financial liabilities

Cash flows Non-monetary changes
01.07.2018 Acquisitions
of fixed assets
under lease
agreements
Accrued
interest
30.09.2018
Lease liabilities 318 (408) 547 4 461
Total 318 (408) 547 4 461
Non-monetary changes
01.01.2018 Cash flows Acquisitions
of fixed assets
under lease
agreements
Accrued
interest
30.09.2018
Lease liabilities 338 (649) 764 8 461
Total 338 (649) 764 8 461

Note 27. Events occurring after the balance sheet data

In Current Report no. 15/2018 of 2 October the Management Board disclosed that it had received a demand for payment submitted by parties representing Mr. Andrzej Sapkowski. The demand specifies that Mr. Sapkowski expects payment of additional royalties beyond what had been contractually agreed upon by himself and the Company. In the Company's opinion these demands are groundless both with regard to their merit and the stipulated amount. The Company had legitimately and legally acquired copyright to Mr. Andrzej Sapkowski's work, i.a. insofar as is required for its use in games developed by the Company. All liabilities payable by the Company in association therewith have been properly discharged. The Board will go to great lengths to ensure amicable resolution of this dispute; however, any such resolution must be respectful of previously expressed intents of both parties, as well as existing contracts. The parties have engaged in discussions aimed at resolving the existing differences of opinion.

Following the balance sheet date CD PROJEKT concluded two distribution agreements concerning Cyberpunk 2077. On 3 October 2018, in Current Report no. 17/2018, the Company announced that it had reached a distribution agreement with Warner Bros. Home Entertainment Inc. covering distribution of box editions of the game throughout the United States, Canada and Mexico. Subsequently, on 16 October 2018, in Current Report no. 20/2018, the Company announced that a similar agreement had been reached with BANDAI NAMCO Entertainment Europe S.A.S. covering distribution of box editions of the game in 24 European countries.

Both agreements detail the responsibilities of all relevant parties with respect to the license grant, basic conditions governing distribution of the game as well as the distributors' obligations with regard to the corresponding marketing campaign, including their minimum financial commitment thereto.

Licensing royalties payable to the Company in association with the license grant will be calculated on the basis of sales revenues obtained by the distributor, less the agreed-upon distribution fees, costs and provisions for expenses related to the game's distribution and promotion. These royalties will be settled on a quarterly basis in accordance with sales reports submitted by the distributor.

The Company regards both agreements as significant.

On 8 October 2018 CD PROJEKT announced the commencement of long-term strategic collaboration with the Digital Scapes development studio based in Canada. The goal of this collaboration is to involve Digital Scapes in creating and optimizing certain technologies used in the development of Cyberpunk 2077.

On 23 October 2018 GOG.com released GWENT: The Witcher Card Game and Thronebreaker: The Witcher Tales for the PC. Thronehreaker: The Witcher Tales was also released on Steam on 9 November 2018. The release was preceded by the publication

of a 37-minute Thronebreaker gameplay trailer (occurring on 12 October 2018) as well as by publication of the game's initial reviews by global gaming media (on 18 October 2018).

70

Supplementary information

Legal proceedings

The following legal proceedings took place during the reporting period (the presented status is valid for the publication date of this statement):

Litigation in which CD PROJEKT S.A. is the plaintiff or claimant

CD PROJEKT S.A. (formerly Optimus S.A.) vs. State Treasury

On 15 February 2006 the Management Board of Optimus S.A. filed a complaint in the District Court for the City of Kraków, 1st Civil Department seeking monetary damages from the State Treasury in the amount of 35 650.6 thousand PLN in relation to decisions issued by the Inspector of Treasury Control concerning VAT liabilities allegedly incurred by the Company's legal predecessor. On 24 November 2003 the Supreme Administrative Court in Warsaw vacated these decisions as unlawful.

On 9 December 2008 the District Court for the City of Kraków issued an interlocutory judgment holding the Optimus claim valid in rem. This judgment concerned the validity of the Company's claim for monetary damages. On 19 May 2009 this judgment was vacated by the Appellate Court for the City of Kraków, 1st Civil Department, which remanded the case to the District Court for further proceedings.

On 1 August 2014 the District Court for the City of Kraków issued a final judgment closing the proceedings in the court of first instance. The District Court's judgment awarded the Company 1 090.5 thousand PLN plus statutory interest for the period between 15 November 2005 and the remittance date, dismissing the lawsuit on all other counts.

On 9 October 2014 the Company filed an appeal against the District Court's judgment with regard to those sections in which the District Court dismissed the Company's claims, and also the section concerning the cost of legal proceedings associated with the case. A parallel appeal against the section in which the District Court affirms the Company's claims was filed by the State Treasury.

The case is currently pending before the Appellate Court in Kraków, which, having heard statements by both Parties and by the court expert whose opinion constituted the grounds for the judgment of the court of first instance, decided to appoint another expert to prepare a second opinion. This new opinion was prepared on 19 March 2018 and delivered to the relevant court. Another hearing was subsequently scheduled for 17 December 2018.

No other significant legal, arbitration or administrative proceedings which would involve the parent Company or its subsidiaries as parties were initiated in the reporting period. Regarding other pending legal proceedings, no significant changes occurred in relation to the status presented in the annual financial statement for 2017.

Shareholder structure

Shareholders who control, directly or through subsidiaries, at least 5% of the total number of votes at the General Meeting of Shareholders of the parent entity as of the publication date of this quarterly statement

Qty, of votes at the GM % share in total number
of votes at the GM
Marcin Iwiński 12 150 000 12.64%
Michał Kiciński 1 10 486 106 10.91%
Piotr Nielubowicz 6 135 197 6.38%
Nationale-Nederlanden PTE 2 4 998 520 5.20%
Free float 62 350 177 64.87%

1 As disclosed in Current Report no. 49/2016 of 6 December 2016

2 As disclosed in Current Report no. 15/2017 of 13 July 2017

The percentage share in the share capital of the parent entity held by the above listed parties is equivalent to the amount of votes controlled by these parties at the General Meeting.

Changes in shareholder structure of the parent entity

In Current Report no. 18/2018 of 5 October 2018 the Company announced that it had been formally notified by Swedbank Robur Fonder AB, with a registered office in Sweden, that, as a result of a series of stock disposal transactions the investment funds controlled by the notifying company decreased their joint share in the Company share capital to less than 5%. Following settlement of the abovementioned transactions, as of 2 October 2018 the investment funds controlled by Swedbank Robur Fonder AB held 4 804 421 (four million eight hundred and four thousand four hundred and twenty-one) shares of Company stock, which constituted 4.998% of the Company share capital and afforded 4 804 421 (four million eight hundred and four thousand four hundred and twenty-one) votes at the General Meeting, which constituted 4.998% of the total number of votes.

Company shares held by members of the Management Board and Supervisory Board

Changes in number of shares held by members of the Management Board and the Supervisory Board

Name Position As of 01.01.2018 As of 30.09.2018 As of 14.11.2018
Adam Kiciński President of the Board 3 322 481 3 322 481 3 322 481
Marcin Iwiński Vice President of the
Board
12 150 000 12 150 000 12 150 000
Piotr Nielubowicz Vice President of the
Board
6 135 197 6 135 197 6 135 197
Adam Badowski Board Member 150 000 150 000 150 000
Michał Nowakowski Board Member 101 149 101 149 37 650
Piotr Karwowski Board Member 8 000 8 000 8 000
Oleg Klapovskiy Board Member 1 042 1 042 1 042
Katarzyna Szwarc Chairwoman of the
Supervisory Board
10 010 10 10
Maciej Nielubowicz Supervisory Board
Member
51 51 51

In Current Report no. 12/2018 of 19 July 2018 the Company announced a stock sale transaction carried out by the Chairwoman of the Supervisory Board. In line with the notification received by the Company, on 19 July 2018 Ms. Katarzyna Szwarc sold 10 000 shares of Company stock at 200 PLN per share on the regulated market of the Warsaw Stock Exchange.

In Current Report no. 21/2018 of 18 October 2018 the Company announced a stock sale transaction carried out by a Board Member. In line with the notification received by the Company, on 18 October 2018 Mr. Michał Nowakowski sold 63 499 shares of Company stock at 165.74 PLN per share on the regulated market of the Warsaw Stock Exchange.

Validation of published projections

The Group had not published any projections referring to the reporting period.

73

Condensed interim separate financial statement of CD PROJEKT S.A.

Condensed interim separate profit and loss account

Note 01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017*
01.01.2017 –
30.09.2017*
Sales revenues 40 358 147 564 57 455 241 261
Revenues from sales of products 39 529 144 211 55 004 234 674
Revenues from sales of services 461 1 395 488 1 713
Revenues from sales of goods and
materials
368 1 958 1 963 4 874
Cost of products, goods and materials sold 1 385 3 656 2 620 6 451
Cost of products and services sold 1 042 1 843 787 1 890
Value of goods and materials sold 343 1 813 1 833 4 561
Gross profit (loss) from sales 38 973 143 908 54 835 234 810
Other operating revenues 572 1 566 1 420 3 685
Selling costs 12 388 43 559 8 781 49 151
General and administrative costs 6 684 19 017 5 647 17 848
Other operating expenses 983 2 038 1 496 2 967
(Impairment losses)/reversal of impairment
of financial instruments
(50) 171 401 881
Operating profit (loss) 19 440 81 031 40 732 169 410
Financial revenues 1 544 7 301 2 178 7 622
Financial expenses 73 103 912 3 515
Profit (loss) before tax 20 911 88 229 41 998 173 517
Income tax A 4 607 18 372 8 343 33 935
Net profit (loss) 16 304 69 857 33 655 139 582
Net earnings per share (in PLN)
Basic for the reporting period 0.17 0.73 0.35 1.45
Diluted for the reporting period 0.16 0.68 0.34 1.40

* dane przekształcone

Condensed interim separate statement of comprehensive income

01.07.2018 – 01.01.2018 – 01.07.2017 – 01.01.2017 –
30.09.2018 30.09.2018 30.09.2017 30.09.2017
Net profit (loss) 16 304 69 857 33 655 139 582
Other comprehensive income which will be entered as
profit (loss) following fulfillment of specific criteria
- - - -
Other comprehensive income which will not be entered
as profit (loss)
- - - -
Total comprehensive income 16 304 69 857 33 655 139 582

Condensed interim separate statement of financial position

Note 30.09.2018 30.06.2018 31.12.2017
FIXED ASSETS 349 004 319 084 252 551
Tangible assets 17 036 16 166 15 649
Intangibles 99 879 100 221 85 155
Expenditures on development projects 212 007 185 008 135 229
Investments in subsidiaries F 19 439 17 056 16 023
Other financial assets F 137 127 -
Other long-term receivables F 506 506 495
CURRENT ASSETS 616 355 625 305 660 004
Inventories 349 252 323
Trade receivables E,F 22 650 36 162 37 058
Current income tax receivables 4 616 9 125 -
Other receivables E,F 21 885 18 607 22 219
Other financial assets F 211 382 444
Prepaid expenses 1 299 1 659 932
Cash and cash equivalents F 11 949 83 718 18 499
Bank deposits (maturity beyond 3 months) F 553 396 475 400 580 529
TOTAL ASSETS 965 359 944 389 912 555
D PROJEKT
Note 30.09.2018 30.06.2018 31.12.2017
EQUITY 929 332 910 202 851 680
Equity attributable to shareholders of the entity 929 332 910 202 851 680
Share capital 17* 96 120 96 120 96 120
Supplementary capital 739 799 739 799 539 294
Other reserve capital 23 556 20 730 15 212
Retained earnings - - 16 441
Net profit (loss) for the reporting period 69 857 53 553 184 613
LONG-TERM LIABILITIES 11 656 14 159 5 280
Other financial liabilities F 187 74 148
Deferred income tax liabilities A 6 955 9 825 3 071
Deferred revenues 4 436 4 182 1 983
Provisions for employee benefits and similar liabilities 78 78 78
SHORT-TERM LIABILITIES 24 371 20 028 55 595
Other financial liabilities F 274 244 190
Trade liabilities F 8 681 7 551 9 972
Current income tax liabilities - - 2 158
Other liabilities 1 385 1 578 1 650
Deferred revenues 584 585 586
Provisions for employee benefits and similar liabilities 1 1 1
Other provisions 13 446 10 069 41 038
TOTAL EQUITY AND LIABILITIES 965 359 944 389 912 555

* Detailed information concerning changes in this line item can be found in explanatory notes appended to the condensed interim consolidated financial statement.

Condensed interim statement of changes in separate equity

Share capital Supplementary
capital
Own shares Other reserve
capital
Retained earnings Net profit (loss) for
the reporting period
Total equity
01.01.2018 –
30.09.2018
Equity as of 01.01.2018 96 120 539 294 - 15 212 201 054 - 851 680
Cost of incentive
program
- - - 7 795 - - 7 795
Creation of reserve
capital to finance
purchase of own shares
- (3
600)
- 3 600 - - -
Purchase of own shares - - 3 051 (3
051)
- - -
Transfer of own shares
as partial payment for
purchase of an
enterprise
- 3 051 (3
051)
- - - -
Allocation of net
profit/coverage of losses
- 201 054 - - (201 054) - -
Total comprehensive
income
- - - - - 69 857 69 857
Equity as of 30.09.2018 96 120 739 799 - 23 556 - 69 857 929 332
Share capital Supplementary capital Other reserve capital Retained earnings Net profit (loss) for the
reporting period
Total equity
01.01.2017 –
30.09.2017
Equity as of 01.01.2017 96 120 390 518 4 795 266 143 - 757 576
Cost of incentive program - - 7 622 - - 7 622
Allocation of net
profit/coverage of losses
- 148 776 - (148 776) - -
Dividend payments - - - (100 926) - (100 926)
Total comprehensive
income
- - - - 139 582 139 582
Equity as of
30.09.2017
96 120 539 294 12 417 16 441 139 582 803 854

Condensed interim statement of changes in separate cash flows

01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017*
01.01.2017 –
30.09.2017*
OPERATING ACTIVITIES
Net profit (loss) 16 304 69 857 33 655 139 582
Total adjustments: 20 792 (5 955) 45 347 61 596
Depreciation of fixed assets and intangibles 614 1 934 473 1 345
Profit (loss) from exchange rate differences (5) 4 (105) 85
Interest and profit sharing (dividends) (1 434) (6 974) (2 173) (7 196)
Profit (loss) from investment activities 23 322 (2) 907
Change in provisions 3 377 (27 592) 5 563 13 084
Change in inventories (97) (26) 54 (100)
Change in receivables 14 234 19 502 50 998 50 521
Change in liabilities excluding credits and loans 958 (1 765) (12 056) (3 246)
Change in other assets and liabilities 613 2 107 125 (778)
Other adjustments 2 509 6 533 2 470 6 974
Cash flows from operating activities 37 096 63 902 79 002 201 178
Income tax on profit (loss) before taxation 4 607 18 372 8 343 33 935
Income tax (paid)/reimbursed (2 968) (21 233) (10 141) (43 583)
Net cash flows from operating activities 38 735 61 041 77 204 191 530
Inflows 477 191 787 417 229 931 697 084
Disposal of intangibles and fixed assets 187 228 4 63
Cash assets gained in the acquisition of an enterprise - 26 - -
Repayment of long-term loans granted 166 371 1 154 1 390
Closing bank deposits (maturity beyond 3 months) 475 400 779 809 226 600 688 435
Other inflows from investment activities 1 438 6 983 2 173 7 196
Outflows 587 287 854 359 335 497 955 727
Purchases of intangibles and fixed assets 6 376 16 490 1 805 9 526
Expenditures on development projects 25 515 72 363 16 610 47 517
Purchase of enterprise - 10 550 - -
Long-term loans granted - 280 - 2 055
Capital contributions to subsidiary 2 000 2 000 452 452
Opening bank deposits (maturity beyond 3 months) 553 396 752 676 316 630 896 177
Net cash flows from investment activities (110 096) (66 942) (105 566) (258 643)

FINANCIAL ACTIVITIES

Inflows - - 2 311 -
Other financial inflows - - 2 311 -
Outflows 408 649 43 105 522
Dividends and other payments due to shareholders - - - 100 926
Payment of liabilities under financial lease agreements 404 640 43 383
Interest payments 4 9 - -
Other outflows from financial activities (incl. cash pool) - - - 4 213
Net cash flows from financial activities (408) (649) 2 268 (105 522)
Total net cash flows (71 769) (6 550) (26 094) (172 635)
Change in cash and cash equivalents on balance sheet (71 769) (6 550) (26 094) (172 635)
Cash and cash equivalents at beginning of period 83 718 18 499 34 007 180 548
Cash and cash equivalents at end of period 11 949 11 949 7 913 7 913

* adjusted data

Clarifications regarding the separate statement of cash flows

01.07.2018 –
30.09.2018
01.01.2018 –
30.09.2018
01.07.2017 –
30.09.2017
01.01.2017 –
30.09.2017
The "other adjustments" line item comprises: 2 509 6 533 2 470 6 974
Cost of incentive program 2 442 6 379 2 349 6 759
Depreciation aggregated with cost of sales and
consortium settlements
67 154 121 215

Assumption of comparability of financial statements and changes in accounting policies

The accounting practices applied in preparing this condensed interim separate financial statement, the Management Board's professional judgment concerning the Company's accounting practices as well as the main sources of uncertainty in estimations are in all material aspects consistent with the practices applied in preparing the Separate Financial Statement of CD PROJEKT S.A. for 2017, except for changes in practices and presentation-related adjustments described below. This condensed interim separate financial statement should be read in conjunction with the Company's separate financial statement for the year ending 31 December 2017.

Changes in accounting policies

Changes in accounting practices applicable to the Company are in all matters analogous to those described in the section entitled "Assumption of comparability of financial statements and changes in accounting policies" of the consolidated financial statement for the period between 1 January and 30 September 2018, with the exception of changes resulting from initial application of IFRS 15 in the scope of differentiating between principal and agent, and sales with the right of return.

Presentation changes

This condensed interim separate financial statement for the period between 1 July and 30 September 2018 includes certain adjustments in the presentation of financial data, introduced in order to maintain comparability of financial statements. The following presentation changes have been introduced with regard to financial data for the reference periods between 1 July and 30 September 2017 and between 1 January and 30 September 2017:

  • In the separate profit and loss account for the period between 1 July and 30 September 2017 and for the period between 1 January and 30 September 2017 the presentation of revenues from revaluation of financial instruments was adjusted as follows:
  • Profit and loss account for the period between 1 July and 30 September 2017:
    • (Impairment)/reversal of impairment of financial instruments adjusted by 401 thousand PLN
    • Other operating revenues adjusted by (401) thousand PLN
  • Profit and loss account for the period between 1 January and 30 September 2017:
    • (Impairment)/reversal of impairment of financial instruments adjusted by 881 thousand PLN
    • Other operating revenues adjusted by (881) thousand PLN

These adjustments have no effect on the Company's financial result or equity.

  • In the separate statement of cash flows for the period between 1 July and 30 September 2017 and for the period between 1 January and 30 September 2017 the presentation of capital contributions to subsidiary company was adjusted as follows:
  • Capital contributions to subsidiary (financial activities) adjusted by (452) thousand PLN
  • Capital contributions to subsidiary (investment activities) adjusted by 452 thousand PLN

Supplementary information concerning the separate financial statement of CD PROJEKT S.A.

Changes in allowances and provisions in the condensed interim separate financial statement of CD PROJEKT S.A. for the period betwee 1 July and 30 September 2018 are as follows:

  • 50 thousand PLN dissolution of impairment allowances due to collection of receivables,
  • 1 981 thousand PLN dissolution of impairment allowances due to writeoffs of unrecoverable receivables,
  • 11 thousand PLN dissolution of other provisions,
  • 2 078 thousand PLN creation of other provisions,
  • 1 735 thousand PLN reduction in other provisions due to partial use,
  • 3 045 thousand PLN creation of provisions for compensation dependent on financial result.

A. Deferred income tax

Negative temporary differences requiring recognition of deferred tax assets

31.12.2017 increases reductions 30.09.2018
Provisions for other employee benefits 101 51 43 109
Provisions for compensation dependent on financial
result
40 663 7 929 40 663 7 929
Negative exchange rate differences 309 454 739 24
Other provisions 289 1 905 1 868 326
Other sources - 32 32 -
Total negative temporary differences 41 362 10 371 43 345 8 388
Tax rate (Poland) 19% 19% 19% 19%
Total deferred tax assets 7 858 1 970 8 236 1 592

Positive temporary differences requiring creation of deferred tax provisions

31.12.2017 increases reductions 30.09.2018
Difference between net carrying amount and net tax
value of fixed assets and intangibles
22 424 4 999 3 891 23 532
Revenues obtained in the current period but invoiced
in future periods
34 619 59 493 73 175 20 937
Positive exchange rate differences 81 100 150 31
Other sources 398 344 255 487
Total positive temporary differences 57 522 64 936 77 471 44 987
Tax rate (Poland) 19% 19% 19% 19%
Total deferred tax provisions 10 929 12 338 14 719 8 548

Balance of deferred tax assets/provisions

30.09.2018 30.06.2018 31.12.2017
Deferred tax assets 1 593 1 221 7 858
Deferred tax provisions 8 548 11 046 10 929
Net deferred tax assets (provisions) (6 955) (9 825) (3 071)

Income tax reported in profit and loss account

01.07.2017 -
30.09.2017
01.01.2017 -
30.09.2017
01.07.2016 -
30.09.2016
01.01.2016 -
30.09.2016
Current income tax 7 476 14 488 16 518 43 875
Change in deferred income tax (2 869) 3 884 (8 175) (9 940)
Income tax reported in profit and loss account 4 607 18 372 8 343 33 935

B. Goodwill

A change in goodwill occurred between 1 January and 30 September 2018 as a result of the purchase of an enterprise from Strange New Things sp. z o.o. sp. k., concluded on 18 May 2018. The goodwill generated by this purchase corresponds to the surplus of the purchase price over the total value of acquired assets which cannot be disaggregated under IAS 38 (as a rule, it represents the inherent value of an organized team, its knowledge, experience and production capabilities). This additional goodwill was assigned to the CD PROJEKT RED activity segment. A description of the relevant transaction can be found in Note 22 attached to the Condensed Interim Consolidated Financial Statement of the CD PROJEKT Capital Group for the period between 1 January and 30 September 2018.

Goodwill acquired in business combinations and purchase of enterprises

CD Projekt Red
sp. z o.o.
Strange New
Things
(enterprise)
Total
Gross carrying amount as of 01.01.2018 39 147 - 39 147
Increases from: - 10 021 10 021
purchase of enterprise - 10 021 10 021
Gross carrying amount as of 30.09.2018 39 147 10 021 49 168
Impairment allowances as of 01.01.2018 - - -
Impairment allowances as of 30.09.2018 - - -
Net carrying amount as of 01.01.2018 39 147 - 39 147
Net carrying amount as of 30.09.2018 39 147 10 021 49 168
Deductible goodwill for the purposes of calculating income tax 10 021

The fair-value payment remitted by the parent company in exchange for the aforementioned enterprise was 10 181 thousand PLN. Of this amount 7 226 thousand PLN was settled in cash while 2 995 thousand PLN was settled in parent Company stock (21 105 shares).

The value of identifiable assets and liabilities taken over in the aforementioned transaction, along with its associated purchase costs as recognized in this financial statement, is as follows:

Fair value on date of
acquisition
ASSETS
Fixed assets 69
Other receivables 44
Prepaid expenses 23
Cash assets 26
Total assets 162
LIABILITIES
Other liabilities 1
Total liabilities 1
Additional costs related to purchase of an enterprise and aggregated with general and
administrative expenses
273

C. Business combinations

The Company did not merge with any other entity between 1 July and 30 September 2018.

D. Dividends declared or paid out and collected

The Company did not pay out or collect any dividends between 1 July and 30 September 2018.

E. Trade and other receivables

Changes in receivables

30.09.2018 30.06.2018 31.12.2017
Trade and other receivables 44 535 54 769 59 277
from affiliates 4 556 3 832 6 811
from external entities 39 979 50 937 52 466
Impairment allowances 916 2 847 3 069
Gross trade and other receivables 45 451 57 616 62 346

Changes in impairment allowances on receivables

Trade
receivables
Other
receivables
OTHER ENTITIES
Impairment allowances as of 01.01.2018 2 337 732
Increases - -
creation of allowances for past-due and contested receivables - -
Reductions from: 2 153 -
dissolution of allowances due to collection of receivables 171 -
dissolution of allowances (writeoffs) 1 982 -
Impairment allowances as of 30.09.2018 184 732

Calculation of impairment allowances as of 30.09.2018

Days overdue
Total Not overdue 1 – 60 61 – 90 91 – 180 181 – 360 >360
AFFILIATES
gross receivables 1 516 1 516 - - - - -
non-fulfillment ratio 0% 0% 0% 0% 0% 0%
impairment
allowances as
determined by non
fulfillment ratio
- - - - - - -
impairment
allowances as
individually assessed
- - - - - - -
total expected credit loss - - - - - - -
Net receivables 1 516 1 516 - - - - -
Days overdue
Total Not overdue 1 – 60 61 – 90 91 – 180 181 – 360 >360
OTHER ENTITIES
gross receivables 21 318 21 081 2 - 51 - 184
non-fulfillment ratio 0% 0% 0% 0% 0.39% 6.37%
impairment
allowances as
determined by non
fulfillment ratio
- - - - - - -
impairment
allowances as
individually assessed
184 - - - - - 184
total expected credit loss 184 - - - - - 184
Net receivables 21 134 21 081 2 - 51 - -
Total
gross receivables 22 834 22 597 2 - 51 - 184
Impairment
allowances
184 - - - - - 184
Net receivables 22 650 22 597 2 - 51 - -

Other receivables

30.09.2018 30.06.2018 31.12.2017
Other receivables, including: 21 885 18 607 22 219
tax returns except corporate income tax 10 388 11 149 13 181
advance payments for supplies 2 640 2 790 2 183
consortium settlements 3 031 2 809 5 818
deposits 101 92 35
advance payments for fixed assets 5 667 1 667 940
employee settlements 46 90 52
others 12 10 10
Impairment allowances 732 732 732
Other gross receivables 22 617 19 339 22 951

F. Disclosure of financial instruments

Fair value of financial instruments per class

The Company Board has assessed each class of financial instruments held by the Company and reached the conclusion that their carrying amount does not significantly differ from their corresponding fair value as of 30 September 2018, 30 June 2018 and 31 December 2017 respectively.

Financial assets – classification and appraisal

30.09.2018 30.06.2018 31.12.2017
Financial assets held at amortized cost 588 849 596 295 637 025
Other long-term receivables 506 506 495
Trade receivables 22 650 36 162 37 058
Other financial assets 348 509 444
Cash and cash equivalents 11 949 83 718 18 499
Bank deposits (maturity beyond 3 months) 553 396 475 400 580 529
Capital market instruments held at purchase price 19 439 17 056 16 023
Shares in subsidiaries 19 439 17 056 16 023
Total financial assets 608 288 613 351 653 048

Financial liabilities – classification and appraisal

30.09.2018 30.06.2018 31.12.2017
Financial liabilities held at amortized cost 9 142 7 869 10 310
Trade liabilities 8 681 7 551 9 972
Other financial liabilities 461 318 338

G. Transactions with affiliates

Sales to affiliates Purchases from affiliates
01.07.2018

30.09.2018
01.01.2018

30.09.2018
01.07.2017

30.09.2017
01.01.2017

30.09.2017
01.07.2018

30.09.2018
01.01.2018

30.09.2018
01.07.2017

30.09.2017
01.01.2017

30.09.2017
SUBSIDIARIES
GOG sp. z o.o. (formerly
GOG
Poland sp. z o.o.)
1 666 5 529 751 1 860 29 112 11 20
GOG Ltd.* - - 5 675 29 276 - - 45 146
CD PROJEKT Inc. - 8 30 297 617 3 223 1 127 4 019
CD Projekt Co., Ltd. - 29 24 24 819 12 544 394 1 060
Spokko sp. z o.o. 694 694 - - - - -
COMPANY EXECUTIVES
Marcin Iwiński 4 8 1 4 - - -
Adam Kiciński 1 2 1 2 - - - -
Piotr Nielubowicz 1 4 1 4 - - - -
Michał Nowakowski 2 7 2 7 - - - -
Adam Badowski - 1 - - - - -

Katarzyna Szwarc - - - - - - - 5
* up until the merger date
Receivables from affiliates Liabilities due to affiliates
30.09.2018 30.06.2018 31.12.2017 30.09.2018 30.06.2018 31.12.2017
SUBSIDIARIES
GOG sp. z o.o. (formerly
GOG Poland sp. z o.o.)
3 693 3 731 6 765 7 11 58
CD PROJEKT Inc. 348 509 444 67 349 773
CD Projekt Co., Ltd. - 57 25 319 304 613
Spokko sp. z o.o. 854 - - - - -
COMPANY EXECUTIVES
Marcin Iwiński 8 7 8 4 13 1
Adam Kiciński - - 1 3 2 1
Michał Nowakowski 1 37 7 - 1 -
Adam Badowski - - 3 - - -
Piotr Karwowski - - 2 - - -

* up until the merger date

Statement of the Management Board of the parent entity

With regard to the correctness of the condensed interim consolidated financial statement

Pursuant to the directive of the Finance Minister of 29 March 2018 regarding the publication of periodic and current reports by issuers of securities and the conditions for regarding as equivalent the information required under the laws of a non-member state (Journal of Laws of the Republic of Poland, 2018, item no. 757), the Management Board of the parent entity hereby states that, to the best of its knowledge, this condensed interim consolidated financial statement and comparative data contained herein have been prepared in accordance with all accounting regulations applicable to the CD PROJEKT Capital Group and that they constitute a true, unbiased and clear description of the finances and assets of the Capital Group as well as its current profit and loss balance.

This condensed interim consolidated financial statement conforms to International Financial Reporting Standards (IFRS) approved by the European Union and in force as of 1 January 2018. Where the above mentioned standards are not applicable the statement conforms to the Accounting Act of 29 September 1994 (Journal of Laws of the Republic of Poland, 2018, item no. 395 as amended) and to any secondary legislation based on said Act, as well as to the directive of the Finance Minister of 29 March 2018 regarding the publication of periodic and current reports by issuers of securities and the conditions for regarding as equivalent the information required under the laws of a non-member state (Journal of Laws of the Republic of Poland, 2018, item no. 757).

With regard to the entity contracted to review the condensed interim consolidated financial statement

On 14 June 2018 the Supervisory Board of the parent company concurred with the Audit Commitee recommendation and selected Grant Thornton Polska sp. z o.o. sp. k. with a registered office in Poznań as the entity contracted to review the semiannual financial statements and to perform an audit of the annual consolidated financial statements of the Company and its Capital Group for 2018 and 2019. Grant Thornton Polska sp. z o.o. sp. k. is authorized to conduct audits of financial statements by the National Chamber of Licensed Auditors (license no. 4055).

Approval of financial statement

This financial statement covering the period between 1 July and 30 September 2018 was signed and approved for publication by the Management Board of CD PROJEKT S.A. on 14 November 2018.

Warszaw, 14 November 2018

Adam Kiciński Marcin Iwiński Piotr Nielubowicz Adam Badowski
President of the Board Vice President of the Board Vice President of the Board Board Member
Michał Nowakowski Oleg Klapovskiy Piotr Karwowski Rafał Zuchowicz
Board Member Board Member Board Member Accounting Officer

91