Karnov Group Statements
KA
Karnov 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
622.8
100
85.4
13.7
537.4
86.3
—
0
290.9
46.7
513
82.4
24.4
3.9
-25.6
-4.1
—
0
-1.2
-0.2
-2
-0.3
0.7
0.1
0.006
108.1
631.7
100
88.8
14.1
542.9
85.9
—
0
276.5
43.8
488
77.3
54.9
8.7
-70.9
-11.2
—
0
-16
-2.5
-4.2
-0.7
-11.7
-1.9
-0.108
107.88
634.2
100
91.3
14.4
542.9
85.6
—
0
316.4
49.9
508.8
80.2
34.1
5.4
-10.7
-1.7
—
0
23.4
3.7
-0.1
-0.02
25
3.9
0.231
108.1
618.9
100
89.8
14.5
529.1
85.5
—
0
284.7
46
493.2
79.7
35.9
5.8
-13.4
-2.2
—
0
22.5
3.6
1.3
0.2
21
3.4
0.194
108.1
607.8
100
93.3
15.4
514.5
84.6
—
0
273.2
44.9
485.6
79.9
28.9
4.8
-62.3
-10.3
—
0
-33.4
-5.5
-7.2
-1.2
-26.2
-4.3
-0.243
107.86
613.7
100
90.9
14.8
522.8
85.2
—
0
256.8
41.8
465.5
75.9
57.3
9.3
-35.4
-5.8
—
0
21.9
3.6
3.5
0.6
18.4
3
0.171
107.85
368.29
100
49.588
13.5
318.7
86.5
—
0
161.37
43.8
340.17
92.4
-21.471
-5.8
-20.825
-5.7
0.001
0.0003
-42.295
-11.5
-29.395
-8
-12.91
-3.5
-0.119
108.13
263.16
100
39.974
15.2
223.18
84.8
—
0
85.726
32.6
179.94
68.4
43.243
16.4
14.918
5.7
—
0
58.161
22.1
8.579
3.3
49.585
18.8
0.46
107.85
227.11
100
29.881
13.2
197.23
86.8
—
0
80.096
35.3
184.4
81.2
12.835
5.7
-9.087
-4.001
—
0
3.748
1.7
4.714
2.1
-1.029
-0.5
-0.01
107.73
254.94
100
38.432
15.1
216.51
84.9
—
0
73.319
28.8
172.27
67.6
44.234
17.4
-13.817
-5.4
—
0
30.417
11.9
6.243
2.4
24.25
9.5
0.224
108.1
221.11
100
37.746
17.1
183.36
82.9
—
0
73.801
33.4
193.17
87.4
-9.806
-4.4
14.294
6.5
—
0
4.488
2
3.467
1.6
1.481
0.7
0.015
99.659
222.32
100
33.786
15.2
188.54
84.8
—
0
68.035
30.6
148.33
66.7
40.208
18.1
-9.048
-4.07
—
0
31.16
14
7.67
3.4
23.594
10.6
0.241
97.849
201.12
100
29.039
14.4
172.08
85.6
—
0
69.399
34.5
143.25
71.2
28.834
14.3
-7.599
-3.8
—
0
21.235
10.6
1.25
0.6
20.081
10
0.204
98.275
233.52
100
38.151
16.3
195.37
83.7
—
0
68.702
29.4
138.3
59.2
57.066
24.4
-10.797
-4.6
—
0
46.269
19.8
6.549
2.8
39.755
17
0.405
98.261
188.74
100
31.984
16.9
156.76
83.1
—
0
66.24
35.1
144.38
76.5
12.377
6.6
5.883
3.1
—
0
18.26
9.7
2.15
1.1
16.164
8.6
0.165
98.096
192.75
100
32.972
17.1
159.78
82.9
—
0
57.685
29.9
119.41
61.9
40.377
20.9
-6.287
-3.3
—
0
34.09
17.7
6.137
3.2
27.828
14.4
0.285
97.671
177.96
100
29.45
16.5
148.51
83.5
—
0
57.147
32.1
121.48
68.3
27.029
15.2
5.65
3.2
—
0
32.679
18.4
5.821
3.3
26.779
15
0.274
97.671
211.96
100
37.348
17.6
174.61
82.4
—
0
53.594
25.3
123.35
58.2
51.26
24.2
-15.713
-7.4
0.001
0.0005
35.548
16.8
6.464
3
29.133
13.7
0.298
97.671
189.18
100
33.493
17.7
155.69
82.3
—
0
62.742
33.2
149.98
79.3
5.707
3
7.587
4
—
0
6.192
3.3
-1.646
-0.9
7.656
4
0.091
84.434
189.53
100
31.981
16.9
157.55
83.1
—
0
57.382
30.3
119.58
63.1
37.969
20
-5.805
-3.06
—
0
32.164
17
0.071
0.04
32.18
17
0.329
97.671
173.44
100
31.09
17.9
142.35
82.1
—
0
55.766
32.2
142.91
82.4
-0.56
-0.3
-45.822
-26.4
—
0
-46.382
-26.7
-2.079
-1.2
-44.145
-25.5
-0.62
71.197
204.93
100
38.63
18.9
166.3
81.1
—
0
47.104
23
129.24
63.1
37.066
18.1
-25.945
-12.7
—
0
11.121
5.4
3.269
1.6
6.93
3.4
0.071
97.671
178.82
100
28.425
15.9
150.39
84.1
—
0
56.98
31.9
144.07
80.6
6.317
3.5
-21.15
-11.8
—
0
-14.833
-8.3
0.428
0.2
-16.291
-9.1
-0.364
44.725
176.18
100
27.02
15.3
149.16
84.7
—
0
53.899
30.6
119.22
67.7
29.939
17
-18.399
-10.4
—
0
11.54
6.6
5
2.8
5.51
3.1
0.12
45.917