Starbreeze Statements
ST
Starbreeze 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
40.198
100
82.819
206
-42.621
-106.03
—
0
17.834
44.4
22.609
56.2
-65.23
-162.3
-1.806
-4.5
-0.019
-0.05
-70.555
-175.5
0.15
0.4
-70.705
-175.9
-0.048
1 476.76
56.61
100
86.452
152.7
-29.842
-52.7
—
0
27.336
-2.3
24.378
-11.5
-54.22
-41.2
13.352
4.2
—
0
-20.968
-37.04
0.055
0.1
-21.023
-37.1
-0.014
1 476.76
69.219
100
111.32
160.8
-42.102
-60.8
—
0
33.656
48.6
52.91
76.4
-95.012
-137.3
3.875
5.6
-0.385
-0.6
-91.522
-132.2
0.225
0.3
-91.747
-132.5
-0.062
1 476.76
494.39
100
164.68
33.3
329.71
66.7
—
0
32.21
6.5
29.852
6
299.86
60.7
-0.084
-0.02
—
0
299.78
60.6
0.206
0.04
299.57
60.6
0.207
1 447.74
43.238
100
17.482
40.4
25.756
59.6
—
0
24.46
56.6
28.707
66.4
-2.951
-6.8
13.972
32.3
-0.197
-0.5
24.124
55.8
-0.616
-1.4
24.74
57.2
0.027
903.07
26.661
100
15.791
59.2
10.87
40.8
—
0
20.285
76.1
22.467
84.3
-11.597
-43.5
-13.128
-49.2
—
0
-24.725
-92.7
0.209
0.8
-24.934
-93.5
-0.028
894.88
33.64
100
15.413
45.8
18.227
54.2
—
0
18
53.5
13.904
41.3
4.323
12.9
-16.621
-49.4
—
0
-12.298
-36.6
4.463
13.3
-16.761
-49.8
-0.019
894.88
38.666
100
16.007
41.4
22.659
58.6
—
0
13.527
35
13.683
35.4
8.976
23.2
-16.47
-42.6
—
0
-7.494
-19.4
0.291
0.8
-7.785
-20.1
-0.009
894.88
31.764
100
15.142
47.7
16.622
52.3
—
0
15.757
49.6
13.269
41.8
3.353
10.6
-14.191
-44.7
—
0
-10.838
-34.1
0.399
1.3
-11.237
-35.4
-0.016
724.61
23.532
100
13.965
59.3
9.567
40.7
—
0
16.95
72
19.473
82.8
-9.906
-42.1
-13.867
-58.9
—
0
-23.773
-101.02
0.252
1.1
-24.025
-102.1
-0.033
724.61
31.053
100
15.092
48.6
15.961
51.4
—
0
14.19
45.7
15.325
49.4
0.636
2
-13.602
-43.8
—
0
-12.966
-41.8
1.582
5.1
-14.548
-46.8
-0.02
724.61
34.703
100
15.419
44.4
19.284
55.6
—
0
12.661
36.5
14.361
41.4
4.923
14.2
-12.903
-37.2
—
0
-7.98
-23
0.069
0.2
-8.049
-23.2
-0.011
724.61
32.01
100
14.201
44.4
17.809
55.6
—
0
10.553
33
85.207
266.2
-67.398
-210.6
-12.634
-39.5
—
0
-80.032
-250.02
-3.542
-11.07
-76.49
-239
-0.106
724.61
27.923
100
11.59
41.5
16.333
58.5
—
0
8.888
31.8
8.214
29.4
8.119
29.1
-12.367
-44.3
—
0
-4.248
-15.2
0.133
0.5
-4.381
-15.7
-0.01
438.1
32.592
100
8.73
26.8
23.862
73.2
—
0
14.122
43.3
28.243
86.7
-4.381
-13.4
-11.975
-36.7
—
0
-16.356
-50.2
0.238
0.7
-16.594
-50.9
-0.023
724.28
32.096
100
6.555
20.4
25.541
79.6
—
0
12.14
37.8
15.37
47.9
10.171
31.7
-12.01
-37.4
-6.355
-19.8
-8.194
-25.5
-0.141
-0.4
-8.053
-25.09
-0.054
148.34
31.281
100
6.281
20.1
25
79.9
—
0
17.463
55.8
20.074
64.2
4.926
15.7
-13.512
-43.2
6.355
20.3
-2.231
-7.1
0.185
0.6
-2.416
-7.7
-0.005
506.98
22.037
100
9.508
43.1
12.529
56.9
—
0
17.38
78.9
12.37
56.1
0.159
0.7
-103.85
-471.3
—
0
-103.69
-470.5
-0.475
-2.2
-103.22
-468.4
-0.206
500.62
51.108
100
225.46
441.2
-174.36
-341.2
—
0
20.87
40.8
19.854
38.8
-194.21
-380
37.475
73.3
—
0
-156.74
-306.7
-58.456
-114.4
-98.429
-192.6
-0.208
472.46
21.12
100
115.18
545.3
-94.056
-445.3
—
0
19.856
94
11.721
55.5
-105.78
-500.8
37.423
177.2
—
0
-68.354
-323.6
1.994
9.4
-70.348
-333.09
-0.149
472.46
159.98
100
150.31
94
9.667
6
—
0
23.784
14.9
57.423
35.9
-47.756
-29.9
-12.295
-7.7
—
0
-60.051
-37.5
4.325
2.7
-64.376
-40.2
-0.138
466.61
47.792
100
170.56
356.9
-122.77
-256.9
—
0
34.065
71.3
33.846
70.8
-156.62
-327.7
-10.665
-22.3
—
0
-167.28
-350.03
0.812
1.7
-168.1
-351.7
-0.517
325.3