TradeDoubler Statements
TR
TradeDoubler 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
481.45
100
373.18
77.5
108.27
22.5
11.384
2.4
95.1
19.8
106.48
22.1
1.786
0.4
0.136
0.03
—
0
1.922
0.4
1.271
0.3
0.651
0.1
0.014
45.137
523.67
100
416.92
79.6
106.75
20.4
10.239
2
87.459
16.7
97.698
18.7
9.048
1.7
-5.897
-1.1
—
0
3.151
0.6
1.777
0.3
1.374
0.3
0.03
45.137
575.39
100
457.47
79.5
117.92
20.5
11.21
1.9
90.722
15.8
101.93
17.7
15.992
2.8
1.476
0.3
—
0
17.468
3
4.158
0.7
13.311
2.3
0.295
45.138
483.76
100
385.53
79.7
98.226
20.3
10.778
2.2
80.145
16.6
90.924
18.8
7.302
1.5
-0.088
-0.02
—
0
7.214
1.5
1.253
0.3
5.961
1.2
0.132
45.137
468.68
100
369.12
78.8
99.563
21.2
12.217
2.6
83.249
17.8
95.467
20.4
4.096
0.9
-3.76
-0.8
—
0
0.336
0.07
1.634
0.3
-1.298
-0.3
-0.029
45.137
458.93
100
360.76
78.6
98.169
21.4
12.087
2.6
73.946
16.1
86.033
18.7
12.136
2.6
-3.264
-0.7
—
0
8.872
1.9
1.563
0.3
7.308
1.6
0.162
45.137
463.64
100
361.61
78
102.03
22
9.303
2
75.867
16.4
85.169
18.4
16.863
3.6
-1.693
-0.4
—
0
15.17
3.3
5.221
1.1
9.948
2.1
0.22
45.138
388.67
100
308.57
79.4
80.092
20.6
7.407
1.9
66.657
17.2
74.063
19.1
6.029
1.6
-3.115
-0.8
-0.001
-0.0003
2.913
0.7
0.853
0.2
2.06
0.5
0.046
45.137
383.25
100
301.88
78.8
81.369
21.2
6.823
1.8
67.192
17.5
74.015
19.3
7.354
1.9
-2.003
-0.5
—
0
5.351
1.4
1.83
0.5
3.521
0.9
0.078
45.137
403.99
100
321.41
79.6
82.585
20.4
6.552
1.6
63.178
15.6
69.73
17.3
12.855
3.2
-2.859
-0.7
0.001
0.0002
9.997
2.5
1.234
0.3
8.762
2.2
0.194
45.137
414.25
100
339.26
81.9
74.991
18.1
8.715
2.1
55.873
13.5
64.589
15.6
10.402
2.5
-0.57
-0.1
—
0
9.832
2.4
1.079
0.3
8.753
2.1
0.194
45.138
316.81
100
250.18
79
66.623
21
6.737
2.1
55.276
17.4
62.012
19.6
4.611
1.5
-2.531
-0.8
-0.001
-0.0003
2.079
0.7
1.964
0.6
0.116
0.04
0.003
45.137
332.89
100
265.81
79.8
67.087
20.2
6.205
1.9
53.167
16
59.371
17.8
7.716
2.3
7.45
2.2
—
0
15.166
4.6
-0.101
-0.03
15.267
4.6
0.338
45.137
357.53
100
289.53
81
68.001
19
—
0
55.872
15.6
62.337
17.4
5.664
1.6
-5.32
-1.5
-0.001
-0.0003
0.343
0.1
0.569
0.2
-0.225
-0.06
-0.005
45.137
358.87
100
290.88
81.1
67.996
18.9
—
0
53.041
14.8
59.856
16.7
8.14
2.3
1.938
0.5
—
0
10.078
2.8
0.515
0.1
9.563
2.7
0.212
45.138
285.31
100
226.17
79.3
59.142
20.7
5.878
2.1
45.025
15.8
50.902
17.8
8.24
2.9
-3.782
-1.3
—
0
4.458
1.6
7.442
2.6
-2.984
-1.05
-0.066
45.137
286.67
100
222.4
77.6
64.27
22.4
8.838
3.1
51.673
18
60.51
21.1
3.76
1.3
2.922
1
0.001
0.0003
6.683
2.3
0.599
0.2
6.084
2.1
0.135
45.137
304.59
100
241.44
79.3
63.152
20.7
7.456
2.4
50.918
16.7
58.373
19.2
4.779
1.6
-9.347
-3.07
—
0
-4.568
-1.5
1.063
0.3
-5.631
-1.8
-0.125
45.137
332.82
100
260.97
78.4
71.85
21.6
7.945
2.4
60.305
18.1
68.249
20.5
3.601
1.1
0.736
0.2
—
0
4.337
1.3
0.358
0.1
3.979
1.2
0.088
45.136
280.31
100
218.68
78
61.626
22
8.244
2.9
51.207
18.3
59.451
21.2
2.175
0.8
-7.821
-2.8
0.001
0.0004
-5.645
-2.01
0.563
0.2
-6.209
-2.2
-0.138
45.137
289.38
100
224.38
77.5
64.999
22.5
7.903
2.7
58.955
20.4
66.859
23.1
-1.86
-0.6
-4.513
-1.6
—
0
-6.373
-2.2
0.754
0.3
-7.127
-2.5
-0.158
45.137
306.19
100
240.23
78.5
65.957
21.5
6.929
2.3
55.06
18
61.688
20.1
4.269
1.4
-5.276
-1.7
—
0
-1.007
-0.3
1.338
0.4
-2.345
-0.8
-0.052
44.879
310.32
100
242.28
78.1
68.049
21.9
6.472
2.1
52.683
17
59.156
19.1
8.893
2.9
-3.782
-1.2
—
0
5.112
1.6
0.692
0.2
4.419
1.4
0.098
44.867
292.4
100
227.3
77.7
65.1
22.3
6.5
2.2
51.6
17.6
58.7
20.1
6.3
2.2
-3.9
-1.3
—
0
2.4
0.8
0.9
0.3
1.5
0.5
0.03
44
282.9
100
217.3
76.8
65.6
23.2
7.2
2.5
57.9
20.5
65.1
23
0.5
0.2
12.8
4.5
—
0
13.3
4.7
0.6
0.2
12.7
4.5
0.29
43.9
287.5
100
222.5
77.4
65.1
22.6
7.4
2.6
56.1
19.5
63.5
22.1
1.6
0.6
-4.2
-1.5
—
0
-2.6
-0.9
0.9
0.3
-3.5
-1.2
-0.08
43.9
295.3
229.8
65.6
12.5
61.2
70.3
-4.8
-3.4
0.1
-8.1
1.7
-9.8
-0.22
43.9
257.6
197.3
60.4
7.7
55
56.4
3.9
-2.9
0
1
1.1
—
—
43.9
284.5
222.3
62.2
6.5
61.5
68
-5.8
10.2
—
4.4
2.9
1.6
0.04
43.4
335.6
263.4
72.1
6.8
63.1
70
2.2
-2.8
—
-0.6
0.9
-1.6
-0.04
43.1
346.1
265
81.1
33.8
80.6
114.4
-33.3
22.4
—
-10.9
5.2
-16.1
-0.38
42.5
303.8
234
69.8
5.9
64.9
70.8
-1
-4.3
—
-5.2
1
-6.2
-0.15
42.3
321.7
251
70.7
7.7
70
77.7
-7
-4.4
—
-11.4
-0.4
-11
-0.26
42.3
372.3
291.7
80.7
9.2
81.4
90.6
-10
-5.1
—
-15.1
1.7
-16.8
-0.4
42.3
400
315.3
84.8
27.9
92.6
120.5
-35.7
-4.3
—
-111.7
29.1
-140.8
-3.33
42.3
378.2
299.3
79
11.1
76.8
87.8
-8.9
-5.6
—
-14.4
2.7
-17.1
-0.4
42.3
414
335.9
78.1
15.2
82.2
97.4
-19.3
-6.7
—
-26
-4
-22
-0.52
42.3
432
342
90
9.9
89.9
99.8
-9.8
-2.1
—
-11.9
-2
-9.9
-0.23
42.3
452.5
366.3
86.2
12.2
82.7
94.9
-8.7
-9.7
—
-78.4
-2.5
-75.9
-1.79
42.3
424.1
325.1
98.9
12.2
74.2
86.4
12.6
-5
—
7.7
2.4
5.2
0.12
42.3
410.8
320.1
90.7
10.4
94.3
104.8
-14.1
-4.4
—
-18.5
-2.7
-15.8
-0.37
42.3
445.3
344
101.3
9.2
85.2
94.4
6.9
-0.3
—
6.6
2.4
4.1
0.1
42.3
504.3
389.6
114.7
12
124.8
136.9
-22.1
-3.5
—
-25.6
-5.2
-20.4
-0.48
42.3
478.8
371.6
107.2
8.9
82.9
91.8
15.5
1.1
—
16.5
4
12.5
0.3
42.3
490.3
376.4
114
9.7
89
98.6
15.3
-3.7
—
11.6
4.3
7.2
0.17
42.7
527.9
408.4
119.5
9.7
94.9
104.5
14.9
2.7
—
17.6
5.6
12
0.28
42.7
567.7
433.2
134.6
15.7
121
136.7
-2.1
-1.1
—
-3.2
-4.4
3.3
0.077
42.6