Moment Group Statements
MO
Moment 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
211
100
133
63
78
37
—
0
76
36
95
45
-17
-8.06
-7
-3.3
—
0
-24
-11.4
-2
-0.9
-22
-10.4
-0.877
25.09
296
100
202
68.2
94
31.8
—
0
78
26.4
96
32.4
-2
-0.7
-4
-1.4
—
0
-6
-2.03
-1
-0.3
-5
-1.7
-0.201
24.927
392.96
100
205.55
52.3
187.42
47.7
—
0
99.725
25.4
116.68
29.7
70.732
18
-1.351
-0.3
—
0
74.118
18.9
0.544
0.1
74.505
19
3.034
24.558
201
100
133
66.2
68
33.8
—
0
61
30.3
79
39.3
-11
-5.5
-6
-3
—
0
-15
-7.5
-1
-0.5
-14
-7
-0.619
22.6
198
100
130
65.7
68
34.3
—
0
66
33.3
83
41.9
-15
-7.6
-6
-3.03
—
0
-20
-10.1
-1
-0.5
-19
-9.6
-0.841
22.6
249
100
155
62.2
94
37.8
—
0
71
28.5
87
34.9
7
2.8
-5
-2.008
—
0
3
1.2
—
0
3
1.2
0.133
22.6
392.48
100
217.34
55.4
175.13
44.6
—
0
82.969
21.1
98.649
25.1
76.482
19.5
-4.452
-1.1
1
0.3
74.63
19
-3.281
-0.8
77.861
19.8
2.634
29.558
163
100
107
65.6
56
34.4
—
0
55
33.7
72
44.2
-16
-9.8
-6
-3.7
—
0
-23
-14.1
-1
-0.6
-22
-13.5
-0.973
22.6
175
100
107
61.1
68
38.9
—
0
62
35.4
75
42.9
-7
-4
-5
-2.9
—
0
15
8.6
-1
-0.6
14
8
0.031
452
118
100
81
68.6
37
31.4
—
0
50
42.4
64
54.2
-27
-22.9
-6
-5.08
—
0
-26
-22.03
-1
-0.8
-25
-21.2
-0.055
451.7
258.71
100
152.25
58.8
106.47
41.2
—
0
62.422
24.1
92.688
35.8
13.778
5.3
-4.907
-1.9
-1
-0.4
30.641
11.8
-1.944
-0.8
32.434
12.5
0.054
604.43
92
100
70
76.1
22
23.9
—
0
31
33.7
48
52.2
-26
-28.3
-5
-5.4
—
0
-21
-22.8
-2
-2.2
-19
-20.7
-0.044
433.84
25
100
28
112
-3
-12
—
0
27
108
42
168
-45
-180
-5
-20
—
0
-30
-120
-1
-4
-29
-116
-0.072
405.49
21
100
25
119
-4
-19.05
—
0
26
123.8
42
200
-46
-219.05
93
442.9
—
0
80
381
17
81
63
300
1.94
32.4
49.452
100
45.61
92.2
3.842
7.8
—
0
37.892
76.6
71.515
144.6
-67.673
-136.8
-6.575
-13.3
—
0
-50.5
-102.1
-1.915
-3.9
-48.585
-98.2
-0.22
220.58
31
100
35
112.9
-4
-12.9
—
0
33
106.5
72
232.3
-76
-245.2
-7
-22.6
1
3.2
-74
-238.7
-3
-9.7
-71
-229.03
-0.322
220.4
14
100
26
185.7
-12
-85.7
—
0
42
300
61
435.7
-73
-521.4
-6
-42.9
—
0
-47
-335.7
4
28.6
-51
-364.3
-0.263
193.87
238
100
183
76.9
55
23.1
—
0
83
34.9
99
41.6
-44
-18.5
-5
-2.1
1
0.4
-48
-20.2
-6
-2.5
-42
-17.6
-0.229
183.67
424.68
100
247.46
58.3
177.21
41.7
—
0
100.7
23.7
143.49
33.8
33.726
7.9
-6.642
-1.6
—
0
27.084
6.4
9.913
2.3
17.171
4
0.428
40.143
146
100
89
61
57
39
—
0
67
45.9
84
57.5
-27
-18.5
-7
-4.8
—
0
-34
-23.3
-5
-3.4
-29
-19.9
-1.074
27.001
168
100
108
64.3
60
35.7
—
0
74
44
91
54.2
-31
-18.5
-6
-3.6
—
0
-37
-22.02
-10
-6
-27
-16.07
-1.159
23.293
217
100
141
65
76
35
—
0
81
37.3
96
44.2
-20
-9.2
-6
-2.8
—
0
-26
-12
-3
-1.4
-23
-10.6
-1.169
19.671
391.45
100
263.54
67.3
127.92
32.7
—
0
104.34
26.7
113.75
29.1
14.168
3.6
-3.657
-0.9
—
0
10.511
2.7
3.227
0.8
9.759
2.5
0.51
19.128
170.2
100
129.5
76.1
40.8
24
—
0
65.4
38.4
71.7
42.1
-31
-18.2
-3.8
-2.2
0.7
0.4
-34.7
-20.4
-4.6
-2.7
-29.4
-17.3
-1.55
19
262.5
100
209.2
79.7
53.3
20.3
—
0
66.3
25.3
72
27.4
-18.8
-7.2
-3.1
-1.2
—
0
-21.9
-8.3
-4
-1.5
-17.3
-6.6
-0.92
18.9
276.9
100
198.9
71.8
78
28.2
—
0
73.6
26.6
76.8
27.7
1.2
0.4
-1.4
-0.5
-1
-0.4
-0.2
-0.07
—
0
0.1
0.04
—
18.9
374.7
100
242.6
64.7
132.1
35.3
—
0
75.7
20.2
78.3
20.9
53.8
14.4
0.3
0.08
-1.4
-0.4
54.1
14.4
11.9
3.2
42.3
11.3
2.23
18.9
146.1
100
108.1
74
38
26
—
0
44.9
30.7
48.7
33.3
-10.7
-7.3
-0.7
-0.5
—
0
-11.4
-7.8
-2.3
-1.6
-9.2
-6.3
-0.48
18.9
199.8
100
149.3
74.7
50.5
25.3
—
0
58.8
29.4
62.4
31.2
-12
-6.006
-0.5
-0.3
—
0
-12.4
-6.2
-2.2
-1.1
-10.2
-5.1
-0.54
18.9
302.8
100
223
73.6
79.8
26.4
—
0
78.1
25.8
81.5
26.9
-1.7
-0.6
0.7
0.2
—
0
-1
-0.3
-0.3
-0.1
-0.7
-0.2
-0.04
18.9
341.4
100
230.5
67.5
110.9
32.5
—
0
78.9
23.1
83.6
24.5
27.2
8
1.1
0.3
—
0
28.3
8.3
5.7
1.7
22.7
6.6
1.2
18.9
137.7
100
93.1
67.6
44.6
32.4
—
0
53.9
39.1
58.4
42.4
-13.8
-10.02
0.7
0.5
—
0
-13.1
-9.5
-1.5
-1.09
-11.6
-8.4
-0.61
18.9
189.9
100
148.5
78.2
41.5
21.9
—
0
49.8
26.2
53.5
28.2
-12
-6.3
-2.5
-1.3
—
0
-14.5
-7.6
-3.6
-1.9
-10.9
-5.7
-0.58
18.9
180.6
100
130
72
50.6
28
—
0
56.3
31.2
59.6
33
-9
-5
0.9
0.5
—
0
-8.2
-4.5
-1.5
-0.8
-6.7
-3.7
-0.35
18.9
279.9
100
173.4
62
106.5
38
—
0
60.2
21.5
64.4
23
42.1
15
1.6
0.6
—
0
43.7
15.6
10.2
3.6
33.6
12
1.77
18.9
174.3
100
139.8
80.2
34.5
19.8
—
0
42.6
24.4
46.6
26.7
-12.1
-6.9
-0.9
-0.5
—
0
-13
-7.5
-2.9
-1.7
-10
-5.7
-0.53
18.9
188.4
100
141.8
75.3
46.6
24.7
—
0
50.9
27
55
29.2
-8.4
-4.5
-0.9
-0.5
—
0
-9.3
-4.9
-3.5
-1.9
-5.8
-3.08
-0.31
18.9
271
100
194
71.6
77
28.4
—
0
57.8
21.3
61.3
22.6
15.7
5.8
1.1
0.4
—
0
16.7
6.2
5.2
1.9
11.5
4.2
0.61
18.9
309.1
100
199.9
64.7
109.2
35.3
—
0
56.5
18.3
59.9
19.4
49.3
15.9
2.1
0.7
—
0
51.3
16.6
12.7
4.1
38.6
12.5
2.04
18.9
128.1
100
94.3
73.6
33.8
26.4
—
0
42.4
33.1
46.1
36
-12.3
-9.6
-1.4
-1.09
—
0
-13.7
-10.7
-2.8
-2.2
-10.9
-8.5
-0.58
18.9
177.4
100
135.8
76.6
41.7
23.5
—
0
52
29.3
27.8
15.7
13.8
7.8
-3.1
-1.7
0.1
0.06
10.8
6.1
-4.3
-2.4
15
8.5
0.8
18.9
206.3
100
143.3
69.5
63
30.5
—
0
57
27.6
60.3
29.2
2.7
1.3
0.6
0.3
—
0
3.3
1.6
0.6
0.3
2.6
1.3
0.14
18.9
279.6
100
246.4
88.1
33.1
11.8
—
0
—
0
—
0
33.1
11.8
1.6
0.6
—
0
34.7
12.4
6.2
2.2
28.5
10.2
1.51
18.9
162.9
100
121.6
74.6
41.3
25.4
—
0
40.7
25
44.1
27.1
-2.9
-1.8
-1.8
-1.1
—
0
-4.7
-2.9
-0.1
-0.06
-4.6
-2.8
-0.24
18.9