Firefly Statements
FI
Data from Firefly`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency :
SEK - Swedish krone
Last reporting period :
30 Sep, 2023
New report :
—
Reporting period :
Quarterly
Earnings release date:
—
Expected release date:
—
Firefly Income Statement
B
M
SEK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
124.04
6 %
100
70.468
56.8
53.568
43.6 %
43.2
—
0
29.704
23.9
30.103
13.6 %
24.3
23.465
117.6 %
18.9
-0.542
-0.4
—
0
22.923
96.3 %
18.5
3.838
3.1
19.085
110.9 %
15.4
3.18
6.001
117.01
22.9 %
100
79.716
68.1
37.291
18.5 %
31.9
—
0
29.063
24.8
26.509
13.3 %
22.7
10.782
33.6 %
9.2
0.894
0.8
—
0
11.676
38.6 %
10
2.625
2.2
9.051
34.8 %
7.7
1.508
6.001
95.169
-11 %
100
63.706
66.9
31.463
-23 %
33.1
—
0
24.156
25.4
23.39
22.2 %
24.6
8.073
-62.8 %
8.5
0.35
0.4
-0.001
-0.001
8.422
51.3 %
8.8
1.71
1.8
6.712
196.3 %
7.1
1.118
6.001
106.96
16.1 %
100
66.101
61.8
40.863
32 %
38.2
—
0
20.626
19.3
19.135
-13.4 %
17.9
21.728
145.1 %
20.3
-5.762
-5.4
-10.4
-9.7
5.566
-38.7 %
5.2
3.301
3.1
2.265
-66.9 %
2.1
0.377
6.001
92.168
14.6 %
100
61.203
66.4
30.965
20.3 %
33.6
—
0
23.005
25
22.1
-3.5 %
24
8.865
212 %
9.6
0.214
0.2
—
0
9.079
151.6 %
9.9
2.24
2.4
6.839
113.9 %
7.4
1.14
6.001
80.419
-5.5 %
100
54.671
68
25.748
-13.7 %
32
—
0
23.837
29.6
22.907
15.9 %
28.5
2.841
-71.8 %
3.5
0.767
1
—
0
3.608
-63.8 %
4.5
0.41
0.5
3.198
-60.6 %
4
0.533
6.001
85.064
-12.7 %
100
55.219
64.9
29.845
-23.3 %
35.1
—
0
21.037
24.7
19.764
-18.6 %
23.2
10.081
-31 %
11.9
-0.107
-0.1
—
0
9.974
24.1 %
11.7
1.853
2.2
8.121
53.1 %
9.5
1.353
6.001
97.472
44.9 %
100
58.584
60.1
38.888
52.3 %
39.9
—
0
24.254
24.9
24.284
35.9 %
24.9
14.604
90.5 %
15
-6.57
-6.7
—
0
8.034
2.7 %
8.2
2.729
2.8
5.305
-15.8 %
5.4
0.884
6.001
67.291
-7.1 %
100
41.75
62
25.541
0.8 %
38
—
0
17.964
26.7
17.875
-13.2 %
26.6
7.666
61.4 %
11.4
0.159
0.2
—
0
7.825
75 %
11.6
1.524
2.3
6.301
77.7 %
9.4
1.05
6.001
72.43
14.9 %
100
47.085
65
25.345
14.7 %
35
—
0
19.892
27.5
20.595
12.5 %
28.4
4.75
25.5 %
6.6
-0.279
-0.4
—
0
4.471
-2.6 %
6.2
0.926
1.3
3.545
-3.5 %
4.9
0.591
6.001
63.04
-18.8 %
100
40.948
65
22.092
-24.9 %
35
—
0
18.361
29.1
18.306
-17.3 %
29
3.786
-47.9 %
6
0.802
1.3
—
0
4.588
79.8 %
7.3
0.915
1.5
3.673
81.6 %
5.8
0.612
6.001
77.661
-2.5 %
100
48.263
62.1
29.398
-8.2 %
37.9
—
0
20.142
25.9
22.134
24.9 %
28.5
7.264
-49.1 %
9.4
-1.034
-1.3
-3.678
-4.7
2.552
-82 %
3.3
0.529
0.7
2.023
-81.9 %
2.6
0.337
6.001
79.645
67.9 %
100
47.635
59.8
32.01
96.2 %
40.2
—
0
16.912
21.2
17.726
-3.4 %
22.3
14.284
804.7 %
17.9
-0.117
-0.1
—
0
14.167
592.9 %
17.8
3.011
3.8
11.156
599.4 %
14
1.859
6.001
47.442
-20.6 %
100
31.128
65.6
16.314
-22.1 %
34.4
—
0
16.569
34.9
18.341
7.3 %
38.7
-2.027
-152.7 %
-4.3
-0.847
-1.8
—
0
-2.874
-162.5 %
-6.06
-0.64
-1.3
-2.234
-161.5 %
-4.7
-0.372
6.001
59.719
-25.2 %
100
38.789
65
20.93
-34.9 %
35
—
0
19.01
31.8
17.086
-19.2 %
28.6
3.844
-65.1 %
6.4
0.756
1.3
—
0
4.6
-7.9 %
7.7
0.97
1.6
3.63
2.3 %
6.1
0.605
6.001
79.854
24.4 %
100
47.702
59.7
32.152
29 %
40.3
—
0
20.678
25.9
21.138
24.9 %
26.5
11.014
37.8 %
13.8
-0.352
-0.4
—
0
4.993
-40.3 %
6.3
1.444
1.8
3.549
-46.7 %
4.4
0.596
5.952
64.176
2.3 %
100
39.258
61.2
24.918
25.5 %
38.8
—
0
16.952
26.4
16.928
-6.8 %
26.4
7.99
368.9 %
12.5
0.37
0.6
—
0
8.36
416.7 %
13
1.704
2.7
6.656
410.4 %
10.4
1.11
5.996
62.736
18.1 %
100
42.876
68.3
19.86
26.9 %
31.7
—
0
18.918
30.2
18.156
24.9 %
28.9
1.704
52.6 %
2.7
-0.086
-0.1
—
0
1.618
-25.1 %
2.6
0.314
0.5
1.304
-24.6 %
2.1
0.22
5.927
53.137
-21.9 %
100
37.487
70.5
15.65
-36.4 %
29.5
—
0
15.212
28.6
14.533
-15.5 %
27.4
1.117
-85 %
2.1
1.042
2
—
0
2.159
-27.4 %
4.1
0.43
0.8
1.729
-8.7 %
3.3
0.288
6.001
68.053
13.5 %
100
43.44
63.8
24.613
14.6 %
36.2
—
0
17.265
25.4
17.19
26.8 %
25.3
7.423
-6.2 %
10.9
-0.187
-0.3
—
0
2.973
-61 %
4.4
1.079
1.6
1.894
-68.4 %
2.8
0.316
6.001
59.981
20.2 %
100
38.507
64.2
21.474
34.1 %
35.8
—
0
13.619
22.7
13.559
0.1 %
22.6
7.915
220.4 %
13.2
-0.296
-0.5
—
0
7.619
201.1 %
12.7
1.619
2.7
6
215.8 %
10
1
6.001
49.91
-9.7 %
100
33.9
67.9
16.01
-16.5 %
32.1
—
0
14.63
29.3
13.54
1.7 %
27.1
2.47
-57.8 %
4.9
0.06
0.1
0
0
2.53
-60 %
5.1
0.62
1.2
1.9
-61.6 %
3.8
0.32
6
55.3
-2.1 %
100
36.12
65.3
19.18
-4.5 %
34.7
—
0
14.52
26.3
13.32
-5 %
24.1
5.86
-3.5 %
10.6
0.46
0.8
0
0
6.32
348.2 %
11.4
1.37
2.5
4.95
395 %
9
0.82
6.03
56.51
-0.1 %
36.42
20.09
-6.3 %
—
14.19
14.02
5.9 %
6.07
-26 %
-0.07
-1.65
1.41
-82.5 %
0.41
1
-84.1 %
0.17
6
56.59
11.5 %
35.15
21.43
23 %
—
12.85
13.24
-14.4 %
8.2
318.4 %
-0.16
-1.5
8.04
272.2 %
1.76
6.28
267.3 %
1.05
6
50.76
15.8 %
33.34
17.42
13.4 %
—
15.25
15.46
15.9 %
1.96
-3.4 %
0.2
-0.73
2.16
15.5 %
0.45
1.71
15.5 %
0.28
6
43.82
-1.2 %
28.45
15.36
19.7 %
—
13.11
13.34
-0.5 %
2.03
450 %
-0.16
-1.04
1.87
506.5 %
0.4
1.48
355.2 %
0.25
6
44.37
22.4 %
31.54
12.83
12.8 %
—
14.6
13.41
26.4 %
-0.58
-177.3 %
0.25
—
-0.46
-150.5 %
0.12
-0.58
-179.5 %
-0.1
6
36.26
-24.8 %
24.89
11.37
-30.9 %
—
10.75
10.61
-21.2 %
0.75
-74.9 %
0.16
-0.53
0.91
-72.7 %
0.18
0.73
-72 %
0.12
6
48.2
17.2 %
31.75
16.45
20.2 %
—
13.22
13.46
17.3 %
2.99
35.3 %
0.34
-0.84
3.33
46.1 %
0.72
2.61
45.8 %
0.44
6
41.11
-19.4 %
27.43
13.68
-20.5 %
—
11.22
11.47
1.3 %
2.21
-62.4 %
0.07
-0.76
2.28
70.1 %
0.49
1.79
115.7 %
0.3
6
51.01
-1.8 %
33.81
17.2
-10.1 %
—
11.14
11.32
26.3 %
5.88
-42.2 %
-0.34
-0.95
1.34
-86.9 %
0.51
0.83
-89.6 %
0.14
5.99
51.92
22.8 %
32.78
19.14
17.7 %
—
9.21
8.96
-12.8 %
10.17
70.4 %
0.06
-0.87
10.24
76.2 %
2.26
7.97
74.4 %
1.33
6
42.28
24 %
26.03
16.26
35.3 %
—
10.63
10.28
15.4 %
5.97
92 %
-0.16
-1.1
5.81
81 %
1.24
4.57
81.3 %
0.76
6.02
34.11
-13.8 %
22.09
12.02
-17.6 %
—
9.69
8.91
-9.1 %
3.11
-34.9 %
0.1
-1.89
3.21
5.2 %
0.68
2.52
10 %
0.42
6.01
39.58
29.6 %
24.99
14.59
84.2 %
—
10.91
9.8
32.8 %
4.78
769.1 %
0.07
-1.5
3.05
522.4 %
0.77
2.29
502.6 %
0.39
5.91
30.54
-2.2 %
22.62
7.92
-9.9 %
—
7.84
7.38
-16.1 %
0.55
2850 %
-0.06
-0.9
0.49
1733.3 %
0.11
0.38
3900 %
0.06
6.38
31.22
-4.3 %
22.43
8.79
-24.5 %
—
9.33
8.8
-0.9 %
-0.02
-100.7 %
-0.02
-1.11
-0.03
-101.1 %
-0.03
-0.01
-100.5 %
—
6
32.62
-13.3 %
20.97
11.65
-14.8 %
—
9.6
8.88
-15.1 %
2.77
-13.7 %
-0.03
-1.14
2.74
374 %
0.58
2.16
340 %
0.36
5.99
37.63
0.9 %
23.96
13.68
-15.4 %
—
10
10.46
33.9 %
3.21
-61.6 %
—
-1.03
-1
-112.2 %
-0.09
-0.9
-113.4 %
-0.16
6.34
37.31
49.2 %
21.14
16.17
62.3 %
—
8.08
7.81
-14.9 %
8.37
973.1 %
-0.18
-0.91
8.19
852.3 %
1.49
6.7
670.1 %
1.12
5.98
25.01
16.3 %
15.05
9.96
42.5 %
—
9.33
9.18
-0.1 %
0.78
135.3 %
0.08
-0.66
0.86
138.6 %
-0.02
0.87
139.4 %
0.15
5.81
21.5
-17.5 %
14.51
6.99
-9 %
—
8.79
9.19
-12.7 %
-2.21
22.5 %
-0.02
-0.18
-2.23
-152.3 %
-0.02
-2.21
-151.9 %
-0.37
6
26.05
—
18.37
7.68
—
—
10.63
10.53
—
-2.85
—
0.04
-0.77
4.26
—
—
4.26
—
0.71
6