Stillfront Group Statements
SF
Stillfront 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
1 744
100
-2
-0.1
1 746
100.1
—
0
631
36.2
1 023
58.7
723
41.5
-121
-6.9
-131
-7.5
-65
-3.7
42
2.4
-112
-6.4
-0.219
511.57
1 739
100
-9
-0.5
1 748
100.5
—
0
645
37.1
1 021
58.7
727
41.8
-96
-5.5
-24
-1.4
-3
-0.2
6
0.3
-13
-0.7
-0.025
517.97
1 741
100
-25
-1.4
1 766
101.4
—
0
666
38.3
1 060
60.9
706
40.6
-93
-5.3
-2
-0.1
35
2
24
1.4
12
0.7
0.023
518.03
1 671
100
-28
-1.7
1 699
101.7
—
0
683
40.9
1 108
66.3
591
35.4
-103
-6.2
-21
-1.3
11
0.7
16
1
-7
-0.4
-0.014
517.97
1 812
100
-44
-2.4
1 856
102.4
—
0
717
39.6
1 134
62.6
722
39.8
-78
-4.3
-194
-10.7
3
0.2
57
3.1
-57
-3.1
-0.114
501.97
1 758
100
-49
-2.8
1 807
102.8
—
0
704
40
1 100
62.6
707
40.2
-84
-4.8
-23
-1.3
107
6.1
47
2.7
59
3.4
0.116
510.72
1 781
100
-260
-14.6
2 041
114.6
—
0
761
42.7
1 338
75.1
703
39.5
-72
-4.04
215
12.1
213
12
11
0.6
214
12
0.417
513.51
1 787
100
-49
-2.7
1 836
102.7
—
0
746
41.7
1 149
64.3
687
38.4
-60
-3.4
-27
-1.5
163
9.1
80
4.5
83
4.6
0.162
511.58
1 811
100
-36
-2
1 847
102
—
0
742
41
1 110
61.3
737
40.7
-44
-2.4
-34
-1.9
176
9.7
59
3.3
117
6.5
0.231
507.24
1 678
100
-48
-2.9
1 726
102.9
—
0
647
38.6
966
57.6
760
45.3
-44
-2.6
-29
-1.7
199
11.9
56
3.3
145
8.6
0.361
401.97
1 442
100
-32
-2.2
1 474
102.2
—
0
556
38.6
822
57
652
45.2
-43
-3
-19
-1.3
180
12.5
11
0.8
170
11.8
0.391
435.29
1 311
100
-44
-3.4
1 355
103.4
—
0
518
39.5
773
59
582
44.4
-55
-4.2
-1
-0.08
187
14.3
58
4.4
128
9.8
0.311
411.94
1 382
100
-43
-3.1
1 425
103.1
—
0
536
38.8
765
55.4
660
47.8
-74
-5.4
—
0
217
15.7
68
4.9
146
10.6
0.361
404.78
1 319
100
-51
-3.9
1 370
103.9
—
0
514
39
719
54.5
651
49.4
-44
-3.3
-1
-0.08
208
15.8
60
4.5
146
11.1
0.363
401.86
1 080
100
-44
-4.07
1 124
104.1
—
0
453
41.9
621
57.5
503
46.6
—
0
-45
-4.2
188
17.4
26
2.4
166
15.4
0.432
384.42
1 027
100
-35
-3.4
1 062
103.4
—
0
430
41.9
574
55.9
488
47.5
-47
-4.6
-17
-1.7
258
25.1
104
10.1
153
14.9
0.448
341.22
1 192
100
-36
-3.02
1 228
103
—
0
507
42.5
643
53.9
585
49.1
-54
-4.5
-1
-0.08
251
21.1
64
5.4
186
15.6
0.572
324.93
691
100
-18
-2.6
709
102.6
—
0
311
45
405
58.6
304
44
-25
-3.6
25
3.6
102
14.8
26
3.8
75
10.9
0.283
264.95
552
100
240
43.5
312
56.5
—
0
111
20.1
177
32.1
135
24.5
-20
-3.6
1
0.2
116
21
29
5.3
85
15.4
0.321
264.81
517
100
-59
-11.4
576
111.4
—
0
100
19.3
440
85.1
136
26.3
-3
-0.6
—
0
133
25.7
22
4.3
108
20.9
0.412
261.83
480
100
-38
-7.9
518
107.9
—
0
76
15.8
390
81.3
128
26.7
-17
-3.5
-6
-1.3
105
21.9
31
6.5
75
15.6
3.059
24.521
418
100
—
0
—
0
—
0
69
16.5
305
73
113
27
-13
-3.1
—
0
100
23.9
31
7.4
70
16.7
2.895
24.176
366
100
—
0
—
0
—
0
65
17.8
243
66.4
123
33.6
-51
-13.9
—
0
73
19.9
46
12.6
24
6.6
1.009
23.778
959
100
—
0
—
0
—
0
171
17.8
729
76
230
24
-38
-4
—
0
192
20
61
6.4
132
13.8
5.676
23.256
329.2
100
—
0
—
0
—
0
59
17.9
266.5
81
62.7
19
-11.5
-3.5
1
0.3
52.3
15.9
21.1
6.4
29.4
8.9
1.26
23.6
314.8
100
—
0
—
0
—
0
54
17.2
241.5
76.7
73.3
23.3
-5.5
-1.7
—
0
67.7
21.5
21.9
7
46.6
14.8
1.99
23.4
230.7
100
—
0
—
0
—
0
84.3
36.5
282.8
122.6
-52.1
-22.6
-0.2
-0.09
-0.1
-0.04
-52.4
-22.7
-15.8
-6.8
-36.5
-15.8
-2.19
16.7
206.6
100
—
0
—
0
—
0
36
17.4
145.7
70.5
60.9
29.5
—
0
0.1
0.05
61
29.5
19.8
9.6
41.1
19.9
2.42
16.9
224.9
100
—
0
—
0
—
0
53.6
23.8
158.8
70.6
66.1
29.4
—
0
-0.1
-0.04
66
29.3
21.3
9.5
44.7
19.9
2.59
17.2
250.5
100
—
0
—
0
—
0
91.4
36.5
209.5
83.6
41
16.4
—
0
—
0
41
16.4
14.8
5.9
26.2
10.5
1.56
16.8
24.6
100
—
0
—
0
—
0
14.5
58.9
23.5
95.5
1
4.1
0.1
0.4
0.1
0.4
1.2
4.9
-6.5
-26.4
7.8
31.7
1.5
5.2
21.8
100
—
0
—
0
—
0
13.1
60.1
16.4
75.2
5.4
24.8
-0.2
-0.9
0
0
5.2
23.9
3.1
14.2
0.4
1.8
0.07
5.7
23.1
100
—
0
—
0
—
0
10.4
45
15.1
65.4
8.1
35.1
-0.3
-1.3
—
0
7.8
33.8
2.7
11.7
3.9
16.9
0.68
5.7
25.3
100
—
0
—
0
—
0
7.4
29.2
15.2
60.1
10.1
39.9
-0.9
-3.6
0
0
9.2
36.4
3.1
12.3
3.3
13
0.64
5.1
19.7
100
12
60.9
7.7
39.1
—
0
5.9
29.9
8.9
45.2
-1.2
-6.09
—
0
0.3
1.5
-1.3
-6.6
0.9
4.6
-2.6
-13.2
-0.52
5
14.7
100
8.9
60.5
5.8
39.5
—
0
4.1
27.9
6.4
43.5
-0.6
-4.08
-0.1
-0.7
—
0
-0.7
-4.8
0.5
3.4
-1.5
-10.2
-0.51
3
6.1
100
5.6
91.8
0.6
9.8
—
0
4.2
68.9
12.6
206.6
-12.1
-198.4
-0.5
-8.2
-0.4
-6.6
-12.6
-206.6
—
0
-12.6
-206.6
-4.21
3
7.8
100
5.3
67.9
2.5
32.1
—
0
3.9
50
5.5
70.5
-3
-38.5
—
0
-0.5
-6.4
-3
-38.5
—
0
-2.8
-35.9
-0.92
3