Hemnet Group Statements
HE
Hemnet Group 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
405
100
-2.7
-0.7
407.7
100.7
—
0
161.1
39.8
212.1
52.4
195.6
48.3
-7.4
-1.8
-0.6
-0.1
187.6
46.3
38.9
9.6
148.7
36.7
1.543
96.4
253.4
100
83
32.8
170.4
67.2
—
0
50.9
20.1
71.5
28.2
98.9
39
-7.1
-2.8
-0.5
-0.2
91.3
36
18.9
7.5
72.4
28.6
0.749
96.689
275
100
-4.1
-1.5
279.1
101.5
—
0
110.5
40.2
157.6
57.3
121.5
44.2
-7
-2.5
3.4
1.2
117.9
42.9
24.6
8.9
93.3
33.9
0.964
96.81
272
100
-3.2
-1.2
275.2
101.2
—
0
99.6
36.6
138.3
50.8
136.9
50.3
-6.6
-2.4
-0.8
-0.3
129.5
47.6
26.7
9.8
102.8
37.8
1.054
97.514
267.6
100
-2.3
-0.9
269.9
100.9
—
0
104.1
38.9
148.2
55.4
121.7
45.5
-5.3
-2
-0.4
-0.1
116
43.3
24.1
9
91.9
34.3
0.937
98.076
190.1
100
59.8
31.5
130.3
68.5
—
0
43.1
22.7
62.2
32.7
68.1
35.8
-3.4
-1.8
-0.7
-0.4
64
33.7
13.3
7
50.7
26.7
0.514
98.589
201
100
70.7
35.2
130.3
64.8
—
0
41.7
20.7
59
29.4
71.3
35.5
-3.5
-1.7
0.9
0.4
68.7
34.2
14.2
7.1
54.5
27.1
0.55
99.103
238.9
100
77.9
32.6
161
67.4
—
0
32.7
13.7
50.1
21
110.9
46.4
-1.5
-0.6
0.1
0.04
109.5
45.8
22.7
9.5
86.8
36.3
0.867
100.12
269.7
100
-2.9
-1.08
272.6
101.1
—
0
41
15.2
145.1
53.8
127.5
47.3
-1.1
-0.4
-0.1
-0.04
126.3
46.8
26.3
9.8
100
37.1
0.99
101.04
179.6
100
-2.5
-1.4
182.1
101.4
—
0
37.8
21
114.3
63.6
67.8
37.8
-1.2
-0.7
-0.4
-0.2
66.2
36.9
13.7
7.6
52.5
29.2
0.519
101.13
177.3
100
-0.5
-0.3
177.8
100.3
—
0
32.9
18.6
113.1
63.8
64.7
36.5
—
0
-1.6
-0.9
63.1
35.6
13.1
7.4
50
28.2
0.494
101.18
195.8
100
-0.3
-0.2
196.1
100.2
—
0
32.2
16.4
113.4
57.9
82.7
42.2
-2.2
-1.1
—
0
80.5
41.1
16.8
8.6
63.7
32.5
0.629
101.22
212.5
100
-1.2
-0.6
213.7
100.6
—
0
33.6
15.8
150.8
71
62.9
29.6
-16.8
-7.9
—
0
46.1
21.7
10
4.7
36.1
17
0.357
101.11
142.5
100
-2.6
-1.8
145.1
101.8
—
0
31.3
22
131.5
92.3
13.6
9.5
-5.2
-3.6
—
0
8.4
5.9
1.7
1.2
6.7
4.7
0.07
96.075
142.68
100
-1.396
-1
144.07
101
—
0
36.856
25.8
120.56
84.5
23.516
16.5
-5.523
-3.9
—
0
17.993
12.6
4.052
2.8
13.941
9.8
0.145
96.075
141.9
100
-0.9
-0.6
142.8
100.6
—
0
23.4
16.5
100.1
70.5
42.7
30.1
-6.1
-4.3
—
0
36.6
25.8
8.1
5.7
28.5
20.1
0.282
101.11
144.2
100
-0.5
-0.3
144.7
100.3
—
0
27.1
18.8
114.5
79.4
30.2
20.9
-6
-4.2
—
0
24.2
16.8
5.2
3.6
19
13.2
0.198
96.075
115.3
100
-1.1
-1
116.4
101
—
0
27.4
23.8
102.3
88.7
14.1
12.2
-6.1
-5.3
—
0
8
6.9
1.7
1.5
6.3
5.5
0.066
96.075