Granges Statements
9G
Data from Granges`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, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
24 Oct, 2024
Expected release date:
—
Granges 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
5 750
-6.4 %
100
3 761
65.4
1 989
-5.8 %
34.6
—
0
1 357
23.6
1 569
-4.3 %
27.3
420
-10.8 %
7.3
-65
-1.1
—
0
355
-11 %
6.2
70
1.2
285
-9.2 %
5
2.677
106.47
6 145
13.2 %
100
4 034
65.6
2 111
10.2 %
34.4
—
0
1 428
23.2
1 640
5.1 %
26.7
471
32.3 %
7.7
-73
-1.2
1
0.02
399
36.2 %
6.5
85
1.4
314
32.5 %
5.1
2.94
106.8
5 428
9.3 %
100
3 512
64.7
1 916
11 %
35.3
—
0
1 356
25
1 560
5.4 %
28.7
356
44.7 %
6.6
-62
-1.1
-1
-0.02
293
66.5 %
5.4
57
1.1
237
119.4 %
4.4
2.227
106.44
4 967
-10.9 %
100
3 241
65.3
1 726
-16.1 %
34.7
—
0
-1 970
-39.7
1 480
-8.6 %
29.8
246
-44 %
5
-69
-1.4
-1
-0.02
176
-56.3 %
3.5
69
1.4
108
-67.5 %
2.2
1.014
106.51
5 575
-7.2 %
100
3 517
63.1
2 058
-1.1 %
36.9
—
0
1 368
24.5
1 619
-0.7 %
29
439
-2.4 %
7.9
-76
-1.4
—
0
403
10.1 %
7.2
71
1.3
332
5.1 %
6
3.117
106.53
6 008
0.7 %
100
3 928
65.4
2 080
8.1 %
34.6
—
0
1 425
23.7
1 630
7 %
27.1
450
12.2 %
7.5
-84
-1.4
—
0
366
16.2 %
6.1
50
0.8
316
24.4 %
5.3
2.967
106.5
5 968
11.2 %
100
4 044
67.8
1 924
28 %
32.2
—
0
1 331
22.3
1 523
5.3 %
25.5
401
603.5 %
6.7
-86
-1.4
—
0
315
1675 %
5.3
62
1
254
2053.8 %
4.3
2.388
106.37
5 366
-13.1 %
100
3 863
72
1 503
-21.1 %
28
—
0
-2 022
-37.7
1 446
-7.2 %
26.9
57
-83.5 %
1.1
-92
-1.7
-1
-0.02
-20
-110.4 %
-0.4
-7
-0.1
-13
-108.3 %
-0.2
-0.122
106.31
6 172
-10.2 %
100
4 268
69.2
1 904
-5.9 %
30.8
—
0
1 294
21
1 559
-5.5 %
25.3
345
-7.8 %
5.6
-77
-1.2
—
0
192
-49.5 %
3.1
36
0.6
156
-47.1 %
2.5
1.467
106.34
6 875
13.1 %
100
4 852
70.6
2 023
16.5 %
29.4
—
0
1 361
19.8
1 649
19.6 %
24
374
4.8 %
5.4
-55
-0.8
-1
-0.01
380
14.8 %
5.5
85
1.2
295
13 %
4.3
2.774
106.33
6 080
25.2 %
100
4 344
71.4
1 736
30 %
28.6
—
0
1 208
19.9
1 379
15.2 %
22.7
357
158.7 %
5.9
-26
-0.4
—
0
331
835.6 %
5.4
70
1.2
261
1234.8 %
4.3
2.451
106.5
4 858
5.1 %
100
3 523
72.5
1 335
-5.6 %
27.5
—
0
-1 341
-27.6
1 197
0.2 %
24.6
138
-37 %
2.8
-24
-0.5
—
0
-45
-122.8 %
-0.9
-23
-0.5
-23
-115 %
-0.5
-0.216
106.31
4 621
0.3 %
100
3 207
69.4
1 414
-5.5 %
30.6
—
0
993
21.5
1 195
0.6 %
25.9
219
-29.1 %
4.7
-22
-0.5
—
0
197
-31.4 %
4.3
44
1
153
-32.3 %
3.3
1.435
106.62
4 609
14 %
100
3 112
67.5
1 497
4.9 %
32.5
—
0
1 028
22.3
1 188
6.4 %
25.8
309
-0.3 %
6.7
-21
-0.5
-1
-0.02
287
-5.6 %
6.2
62
1.3
226
-5.4 %
4.9
2.12
106.62
4 043
28.3 %
100
2 616
64.7
1 427
22.2 %
35.3
—
0
959
23.7
1 117
11.1 %
27.6
310
90.2 %
7.7
-22
-0.5
—
0
304
132.1 %
7.5
65
1.6
239
125.5 %
5.9
2.242
106.62
3 150
22.3 %
100
1 982
62.9
1 168
15.2 %
37.1
—
0
-841
-26.7
1 005
23.9 %
31.9
163
-19.7 %
5.2
5
0.2
-41
-1.3
131
-14.9 %
4.2
25
0.8
106
-14.5 %
3.4
1.181
89.767
2 575
15.9 %
100
1 561
60.6
1 014
12.7 %
39.4
—
0
682
26.5
811
-5.5 %
31.5
203
383.3 %
7.9
-23
-0.9
—
0
154
15300 %
6
30
1.2
124
12300 %
4.8
1.456
85.177
2 221
-27.5 %
100
1 321
59.5
900
-21.7 %
40.5
—
0
717
32.3
858
-8.6 %
38.6
42
-80 %
1.9
-36
-1.6
—
0
1
-99.4 %
0.05
—
0
1
-99.2 %
0.05
0.012
85.177
3 063
14.2 %
100
1 914
62.5
1 149
18 %
37.5
—
0
804
26.2
939
13.3 %
30.7
210
44.8 %
6.9
-35
-1.1
—
0
169
116.7 %
5.5
36
1.2
133
183 %
4.3
1.561
85.177
2 683
-10.5 %
100
1 709
63.7
974
-9.8 %
36.3
—
0
-917
-34.2
829
-6.9 %
30.9
145
-23.7 %
5.4
-6
-0.2
-31
-1.2
78
-49.4 %
2.9
31
1.2
47
-76.3 %
1.8
0.552
85.177
2 998
-6 %
100
1 918
64
1 080
-6.3 %
36
—
0
776
25.9
890
-0.6 %
29.7
190
-26.1 %
6.3
-35
-1.2
-1
-0.03
154
-28.4 %
5.1
-44
-1.5
198
15.8 %
6.6
2.325
85.178
3 188
2.5 %
100
2 036
63.9
1 152
—
36.1
—
0
782
24.5
895
2.1 %
28.1
257
-6.5 %
8.1
-42
-1.3
—
0
215
-10 %
6.7
44
1.4
171
-7.1 %
5.4
2.264
75.517
3 109
1.1 %
100
1 957
62.9
1 152
5.5 %
37.1
—
0
770
24.8
877
-2.7 %
28.2
275
44 %
8.8
-36
-1.2
—
0
239
48.4 %
7.7
55
1.8
184
23.5 %
5.9
2.437
75.517
3 074
-7.5 %
100
1 982
64.5
1 092
3.5 %
35.5
—
0
810
26.4
901
9.2 %
29.3
191
-17 %
6.2
-9
-0.3
-21
-0.7
161
-19.9 %
5.2
12
0.4
149
-5.7 %
4.8
1.973
75.517
3 322
-3.5 %
100
2 267
68.2
1 055
-8.7 %
31.8
—
0
734
22.1
825
-3.5 %
24.8
230
-23.6 %
6.9
-30
-0.9
1
0.03
201
-26.4 %
6.1
43
1.3
158
-26.2 %
4.8
2.09
75.5
3 443
12.1 %
100
2 287
66.4
1 156
8.1 %
33.6
—
0
766
22.2
855
8.5 %
24.8
301
7.1 %
8.7
-28
-0.8
—
0
273
27.6 %
7.9
59
1.7
214
28.1 %
6.2
2.83
75.5
3 071
12.3 %
100
2 002
65.2
1 069
11.4 %
34.8
—
0
706
23
788
0.9 %
25.7
281
57 %
9.2
-3
-0.1
—
0
214
69.8 %
7
47
1.5
167
9.9 %
5.4
2.21
75.5
2 734
0.2 %
1 774
960
0.2 %
—
697
781
6.8 %
179
-21.1 %
-19
-18
126
-37.9 %
-27
152
0.7 %
2.02
75.2
2 728
-11.5 %
1 770
958
-11.7 %
—
649
731
-8.1 %
227
-21.7 %
-23
-1
203
-21.6 %
52
151
-21.4 %
2
75.5
3 081
6.5 %
1 996
1 085
4.7 %
—
693
795
-0.5 %
290
22.4 %
-30
-1
259
23.9 %
67
192
22.3 %
2.55
75.4
2 892
13.6 %
1 856
1 036
12.5 %
—
697
799
6.5 %
237
38.6 %
-28
—
209
54.8 %
52
157
55.4 %
2.08
75.3
2 545
36.9 %
1 624
921
25 %
—
657
750
35.1 %
171
-6 %
-15
-12
135
117.7 %
33
101
-46.6 %
1.33
75.7
1 859
28.9 %
1 122
737
17.7 %
—
487
555
24.2 %
182
1.7 %
-17
-9
62
-59.2 %
-127
189
65.8 %
2.51
75.4
1 442
6 %
816
626
14.4 %
—
398
447
14 %
179
15.5 %
-2
—
152
—
38
114
21.3 %
1.52
74.8
1 360
8.7 %
813
547
-0.9 %
—
341
392
-10.1 %
155
33.6 %
-4
1
152
20.6 %
58
94
11.9 %
1.26
74.8
1 251
-2.3 %
699
552
6.8 %
—
386
436
7.7 %
116
3.6 %
-2
-2
126
35.5 %
43
84
21.7 %
1.12
75.1
1 281
-14.9 %
764
517
-10.1 %
—
352
405
-2.9 %
112
-29.1 %
-4
—
93
-39.2 %
24
69
-40 %
0.93
74.2
1 506
3.4 %
931
575
0.9 %
—
365
417
0.5 %
158
1.9 %
-4
-1
153
3.4 %
38
115
3.6 %
1.54
74.6
1 456
19.6 %
886
570
19.2 %
—
363
415
10.4 %
155
52 %
-7
1
148
28.7 %
37
111
24.7 %
1.49
74.6
1 217
1.6 %
739
478
0.2 %
—
320
376
1.1 %
102
-2.9 %
19
2
115
57.5 %
27
89
61.8 %
1.19
74.6
1 198
1.9 %
721
477
-4 %
—
321
372
1.4 %
105
-19.2 %
-13
1
73
-39.2 %
18
55
-38.9 %
0.74
74.6
1 176
1.6 %
679
497
4.2 %
—
319
367
4 %
130
4.8 %
-4
—
120
7.1 %
30
90
5.9 %
1.21
74.6
1 157
4.8 %
680
477
5.8 %
—
304
353
0.3 %
124
25.3 %
-8
—
112
111.3 %
27
85
112.5 %
1.14
74.6
1 104
-11.9 %
653
451
-5.8 %
—
306
352
-10 %
99
12.5 %
-7
-36
53
-18.5 %
13
40
-16.7 %
0.53
74.6
1 253
-62.7 %
774
479
-21.3 %
—
336
391
-32.3 %
88
182.1 %
-8
—
65
102.5 %
17
48
109.6 %
0.64
74.6
3 358.8
-2 %
2 750.1
608.7
-9.3 %
—
577.2
577.5
9 %
31.2
-78 %
0.9
0.3
32.1
-71.1 %
8.7
22.9
-69.3 %
0.63
36.5
3 427.4
-8.1 %
2 756
671.4
-17.5 %
—
527.6
529.6
-3.2 %
141.8
-46.9 %
-30.9
2
110.9
-53.8 %
36.1
74.7
-55.1 %
2.05
36.5
3 729.2
—
2 915.4
813.8
—
—
570.5
547
—
266.8
—
-26.9
—
239.9
—
73.1
166.5
—
4.574
36.4