Ovzon AB Statements
OV
Ovzon AB 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
67
100
51
76.1
16
23.9
—
0
27
40.3
33
49.3
-17
-25.4
1
1.5
—
0
-16
-23.9
—
0
-16
-23.9
-0.143
111.53
65
100
56
86.2
9
13.8
—
0
25
38.5
34
52.3
-25
-38.5
-18
-27.7
1
1.5
-42
-64.6
1
1.5
-43
-66.2
-0.386
111.53
91
100
79
86.8
12
13.2
—
0
23
25.3
26
28.6
-14
-15.4
26
28.6
-1
-1.1
12
13.2
—
0
12
13.2
0.485
24.727
73
100
71
97.3
2
2.7
—
0
21
28.8
31
42.5
-29
-39.7
—
0
—
0
-29
-39.7
—
0
-30
-41.1
-0.442
67.812
69
100
52
75.4
17
24.6
—
0
24
34.8
45
65.2
-28
-40.6
-2
-2.9
-1
-1.4
-31
-44.9
-7
-10.1
-24
-34.8
-0.354
67.812
57
100
48
84.2
9
15.8
—
0
21
36.8
32
56.1
-23
-40.4
4
7
—
0
-19
-33.3
—
0
-19
-33.3
-0.299
63.644
101.11
100
44.448
44
56.661
56
—
0
22.618
22.4
99.453
98.4
-42.792
-42.3
0.094
0.09
—
0
-42.698
-42.2
-0.006
-0.006
-42.692
-42.2
-0.833
51.271
78.069
100
50.406
64.6
27.663
35.4
—
0
19.216
24.6
39.617
50.7
-11.954
-15.3
13.971
17.9
—
0
2.017
2.6
-0.007
-0.009
2.024
2.6
0.039
51.271
77.928
100
53.947
69.2
23.981
30.8
—
0
20.022
25.7
32.791
42.1
-8.81
-11.3
24.965
32
—
0
16.155
20.7
-0.107
-0.1
16.263
20.9
0.317
51.271
99.887
100
83.497
83.6
16.39
16.4
—
0
16.931
17
33.898
33.9
-17.508
-17.5
6.255
6.3
—
0
-11.253
-11.3
0.528
0.5
-11.78
-11.8
-0.23
51.271
73.209
100
57.835
79
15.374
21
—
0
15.893
21.7
44.404
60.7
-29.03
-39.7
7.301
10
—
0
-21.729
-29.7
-0.006
-0.008
-21.723
-29.7
-0.441
49.287
47.823
100
40.361
84.4
7.462
15.6
—
0
14.989
31.3
30.247
63.2
-22.785
-47.6
10.438
21.8
0.001
0.002
-12.346
-25.8
-0.008
-0.02
-12.339
-25.8
-0.264
46.775
33.216
100
33.873
102
-0.657
-2
—
0
17.579
52.9
30.253
91.1
-30.91
-93.06
-7.638
-23
—
0
-38.548
-116.05
-0.011
-0.03
-38.538
-116.02
-0.832
46.294
37.131
100
34.709
93.5
2.422
6.5
—
0
17.157
46.2
33.08
89.1
-30.658
-82.6
19.396
52.2
—
0
-11.262
-30.3
-0.007
-0.02
-11.254
-30.3
-0.243
46.245
33.633
100
27.469
81.7
6.164
18.3
—
0
13.85
41.2
25.49
75.8
-19.326
-57.5
-36.363
-108.1
—
0
-55.689
-165.6
-0.006
-0.02
-55.683
-165.6
-1.034
53.845
32.285
100
23.883
74
8.402
26
—
0
12.797
39.6
25.402
78.7
-17
-52.7
-13.044
-40.4
—
0
-30.044
-93.06
0.136
0.4
-30.18
-93.5
-0.653
46.245
34.983
100
28.382
81.1
6.601
18.9
—
0
16.6
47.5
23.914
68.4
-17.313
-49.5
-37.668
-107.7
—
0
-54.981
-157.2
-3.09
-8.8
-51.891
-148.3
-1.424
36.434
59.576
100
29.252
49.1
30.324
50.9
—
0
12.741
21.4
24.969
41.9
5.355
9
28.361
47.6
—
0
33.716
56.6
0.011
0.02
33.705
56.6
0.966
34.879
65.315
100
31.976
49
33.339
51
—
0
15.64
23.9
19.673
30.1
13.666
20.9
-16.208
-24.8
—
0
-2.542
-3.9
2.905
4.4
-5.447
-8.3
-0.16
33.967
56.979
100
31.081
54.5
25.898
45.5
—
0
12.033
21.1
23.756
41.7
2.142
3.8
27.835
48.9
—
0
29.977
52.6
3.718
6.5
26.259
46.1
0.774
33.944
55.987
100
30.98
55.3
25.007
44.7
—
0
10.891
19.5
34.056
60.8
-9.049
-16.2
-0.4
-0.7
-0.519
-0.9
-9.968
-17.8
2.947
5.3
-12.915
-23.07
-0.38
33.944
53.361
100
28.481
53.4
24.88
46.6
—
0
8.978
16.8
20.22
37.9
4.66
8.7
16.661
31.2
—
0
21.321
40
-0.012
-0.02
21.333
40
0.694
30.738
52.804
100
30.07
56.9
22.734
43.1
—
0
10.14
19.2
19.63
37.2
3.104
5.9
1.871
3.5
—
0
4.975
9.4
1.003
1.9
3.972
7.5
0.47
8.451
51.676
100
28.554
55.3
23.122
44.7
—
0
6.715
13
20.172
39
2.95
5.7
-2.571
-5
—
0
0.379
0.7
—
0
0.379
0.7
0.025
14.893
57.09
100
33.25
58.2
23.85
41.8
—
0
6.46
11.3
35.81
62.7
-11.97
-21
-3.09
-5.4
0.07
0.1
-15.05
-26.4
—
0
-15.05
-26.4
-1.27
11.86
46.31
100
25.34
54.7
20.97
45.3
—
0
5.09
11
32.59
70.4
-11.62
-25.09
-3.32
-7.2
-0.11
-0.2
-14.94
-32.3
—
0
-14.94
-32.3
-1.68
8.87
52.94
26.1
26.84
—
6.55
16.7
10.14
-4.05
—
6.09
1.33
4.76
0.54
8.87
48.26
25.54
22.72
—
6.55
15.2
7.52
-4.06
—
3.47
0.76
2.71
0.31
8.87
50.68
27.62
23.06
—
6.55
15.17
7.89
-4.06
—
3.84
0.84
3
0.34
8.87
49.18
28
21.18
—
6.55
22.7
-1.52
-4.06
-0.37
-5.58
-1.22
-4.36
-0.49
8.87