Modern Times Statements
MT
Modern Times 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
1 437
100
380
26.4
1 057
73.6
—
0
778
54.1
776
54
281
19.6
33
2.3
-320
-22.3
-6
-0.4
105
7.3
-111
-7.7
-0.915
121.3
1 447
100
383
26.5
1 064
73.5
—
0
828
57.2
828
57.2
236
16.3
33
2.3
-189
-13.06
80
5.5
111
7.7
-31
-2.1
-0.255
121.68
1 571
100
486
30.9
1 085
69.1
—
0
814
51.8
825
52.5
260
16.5
35
2.2
-223
-14.2
72
4.6
183
11.6
-111
-7.07
-0.901
123.26
1 494
100
387
25.9
1 107
74.1
—
0
847
56.7
824
55.2
283
18.9
44
2.9
-34
-2.3
293
19.6
99
6.6
194
13
1.551
125.11
1 458
100
366
25.1
1 092
74.9
—
0
861
59.1
870
59.7
222
15.2
40
2.7
-126
-8.6
136
9.3
79
5.4
57
3.9
0.465
122.56
1 306
100
338
25.9
968
74.1
—
0
852
65.2
847
64.9
121
9.3
43
3.3
-104
-8
60
4.6
36
2.8
24
1.8
0.195
122.89
1 388
100
464
33.4
924
66.6
—
0
812
58.5
803
57.9
121
8.7
36
2.6
-427
-30.8
-270
-19.5
-1
-0.07
-285
-20.5
-2.28
124.83
1 412
100
373
26.4
1 039
73.6
—
0
861
61
846
59.9
193
13.7
21
1.5
282
20
496
35.1
112
7.9
336
23.8
2.73
122.73
2 737
100
686
25.1
2 051
74.9
—
0
1 820
66.5
1 807
66
244
8.9
-3
-0.1
31
1.1
272
9.9
135
4.9
6 529
238.5
55.02
118.64
1 357
100
631
46.5
726
53.5
—
0
644
47.5
641
47.2
85
6.3
-12
-0.9
-109
-8.03
-36
-2.7
75
5.5
-289
-21.3
-2.61
110.39
3 931
100
1 567
39.9
2 364
60.1
—
0
1 859
47.3
1 858
47.3
506
12.9
-25
-0.6
-524
-13.3
-43
-1.09
204
5.2
-607
-15.4
-5.84
103.79
1 081
100
421
38.9
660
61.1
—
0
532
49.2
505
46.7
155
14.3
—
0
-117
-10.8
38
3.5
36
3.3
44
4.1
0.39
110.39
810
100
264
32.6
546
67.4
—
0
418
51.6
445
54.9
101
12.5
-2
-0.2
28
3.5
127
15.7
46
5.7
-26
-3.2
-0.24
107.22
767
100
236
30.8
531
69.2
—
0
464
60.5
465
60.6
66
8.6
-15
-2
-33
-4.3
18
2.3
33
4.3
-233
-30.4
-2.68
86.827
1 065
100
438
41.1
627
58.9
—
0
527
49.5
545
51.2
82
7.7
—
0
53
5
142
13.3
77
7.2
66
6.2
0.867
76.157
912
100
333
36.5
579
63.5
—
0
531
58.2
511
56
68
7.5
-2
-0.2
-4
-0.4
49
5.4
59
6.5
-67
-7.3
-0.88
76.157
1 096
100
506
46.2
590
53.8
—
0
575
52.5
559
51
31
2.8
-3
-0.3
-25
-2.3
3
0.3
21
1.9
-68
-6.2
-0.88
76.157
924
100
501
54.2
423
45.8
—
0
558
60.4
562
60.8
-139
-15.04
-1
-0.1
31
3.4
-112
-12.1
20
2.2
-160
-17.3
-2.101
76.157
1 091
100
602
55.2
489
44.8
—
0
544
49.9
546
50
-57
-5.2
10
0.9
-20
-1.8
-161
-14.8
-21
-1.9
-375
-34.4
-4.92
76.157
1 044
100
555
53.2
489
46.8
—
0
590
56.5
571
54.7
-82
-7.9
-1
-0.1
11
1.1
-72
-6.9
8
0.8
-140
-13.4
-1.83
76.446
1 095
100
594
54.2
501
45.8
—
0
507
46.3
510
46.6
-9
-0.8
2
0.2
-9
-0.8
-16
-1.5
22
2
1 375
125.6
20.41
67.342