Transtema Group Statements
TR
Transtema 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
499.65
100
197.41
39.5
302.24
60.5
—
0
215.66
43.2
313.76
62.8
-11.521
-2.3
-8.895
-1.8
-0.016
-0.003
-19.632
-3.9
-3.866
-0.8
-13.718
-2.7
-0.32
41.688
726.46
100
351.32
48.4
375.14
51.6
—
0
228.56
31.5
344.5
47.4
30.638
4.2
-0.486
-0.07
0.453
0.06
31.731
4.4
11.291
1.6
18.519
2.5
0.44
41.894
603.04
100
291.47
48.3
311.57
51.7
—
0
213.75
35.4
313.33
52
-1.756
-0.3
27.914
4.6
-0.042
-0.007
27.016
4.5
-2.45
-0.4
28.143
4.7
0.67
41.713
713.19
100
354.74
49.7
358.45
50.3
—
0
235.06
33
356.34
50
2.108
0.3
69.315
9.7
0.013
0.002
72.136
10.1
-1.193
-0.2
76.022
10.7
1.83
41.364
645.99
100
287.03
44.4
358.97
55.6
—
0
223.07
34.5
334.54
51.8
24.431
3.8
23.846
3.7
—
0
48.277
7.5
-0.962
-0.1
9.405
1.5
0.22
41.17
771.62
100
388.96
50.4
382.66
49.6
—
0
222.69
28.9
330.38
42.8
52.281
6.8
11.421
1.5
—
0
63.702
8.3
5.204
0.7
58.856
7.6
1.488
39.463
617.33
100
314.4
50.9
302.93
49.1
—
0
175.44
28.4
256.18
41.5
46.753
7.6
-16.492
-2.7
—
0
30.261
4.9
7.297
1.2
23.429
3.8
0.59
39.462
623.92
100
301.83
48.4
322.09
51.6
—
0
193.54
31
282.32
45.2
39.769
6.4
2.093
0.3
—
0
41.862
6.7
9.136
1.5
35.18
5.6
0.89
39.497
444.58
100
170.3
38.3
274.28
61.7
—
0
175.68
39.5
258.52
58.2
15.754
3.5
-1.265
-0.3
—
0
14.489
3.3
2.988
0.7
11.307
2.5
0.281
39.167
467.18
100
174.97
37.5
292.21
62.5
—
0
187.24
40.1
259.46
55.5
32.747
7
-1.446
-0.3
—
0
31.301
6.7
7.495
1.6
22.575
4.8
0.886
26.07
386.7
100
131.09
33.9
255.61
66.1
—
0
150.09
38.8
226.34
58.5
29.265
7.6
-2.276
-0.6
—
0
26.989
7
6.15
1.6
20.563
5.3
0.534
38.889
448.14
100
160.32
35.8
287.82
64.2
—
0
183.6
41
254.54
56.8
33.285
7.4
-2.257
-0.5
—
0
31.028
6.9
11.054
2.5
19.21
4.3
0.49
38.76
387.93
100
164
42.3
223.92
57.7
—
0
176.32
45.5
194.8
50.2
29.124
7.5
-3.417
-0.9
—
0
25.707
6.6
-0.493
-0.1
26.103
6.7
0.677
38.568
414.13
100
223.81
54
190.32
46
—
0
156.51
37.8
177.37
42.8
12.955
3.1
—
0
-2.275
-0.5
10.68
2.6
-9.574
-2.3
6.542
1.6
0.17
38.341
304.2
100
153.21
50.4
150.99
49.6
—
0
115.25
37.9
141.88
46.6
9.116
3
-1.721
-0.6
—
0
7.395
2.4
-0.421
-0.1
-1.154
-0.4
-0.03
38.341
343.71
100
192.38
56
151.32
44
—
0
134.12
39
154.98
45.1
-3.652
-1.06
-2.617
-0.8
—
0
-6.269
-1.8
-0.576
-0.2
-4.636
-1.3
-0.14
32.863
342.81
100
174.54
50.9
168.26
49.1
—
0
133.84
39
157.81
46
10.453
3
-2.962
-0.9
—
0
7.491
2.2
0.213
0.06
3.117
0.9
0.11
28.336
278.64
100
74.747
26.8
203.9
73.2
—
0
108.2
38.8
-46.954
-16.9
250.85
90
-0.892
-0.3
—
0
249.96
89.7
-4.346
-1.6
4.094
1.5
0.14
27.386
338.77
100
161.51
47.7
177.27
52.3
—
0
122.33
36.1
175.41
51.8
1.855
0.5
-6.933
-2.05
—
0
-5.078
-1.5
8.478
2.5
-185.78
-54.8
-6.78
27.386
360.68
100
167.53
46.4
193.15
53.6
—
0
151.75
42.1
216.31
60
-23.158
-6.4
-1.385
-0.4
—
0
-24.543
-6.8
-6.186
-1.7
-23.007
-6.4
-0.84
27.386
368.59
100
161.21
43.7
207.38
56.3
—
0
145.3
39.4
209.64
56.9
-2.26
-0.6
-1.938
-0.5
—
0
-4.198
-1.1
-4.68
-1.3
-15.141
-4.1
-0.55
27.386
347.55
100
139.14
40
208.41
60
—
0
103.31
29.7
124.81
35.9
83.594
24.1
2.317
0.7
—
0
85.911
24.7
10.545
3
-16.482
-4.7
-0.6
27.386
172.2
100
116.4
67.6
55.8
32.4
—
0
79.2
46
95.4
55.4
-39.7
-23.05
-0.8
-0.5
—
0
-40.5
-23.5
-12.7
-7.4
-27.9
-16.2
-1.15
24.3
171.5
100
96.3
56.2
75.2
43.8
—
0
53
30.9
82.2
47.9
-7
-4.08
-2.4
-1.4
—
0
-9.4
-5.5
-3.2
-1.9
-6
-3.5
-0.27
22.3
176.9
100
104.9
59.3
72
40.7
—
0
52.3
29.6
77.2
43.6
-5.2
-2.9
-2.4
-1.4
0
0
-7.6
-4.3
-2.4
-1.4
-5.2
-2.9
-0.24
22.1
349.8
261.1
88.7
—
60.1
97.5
-8.8
-2.4
0
-11.2
-3.4
-7.8
-0.37
20.9
287
203.6
83.5
—
43.1
76.3
7.1
-1.3
1.1
7
1.6
5.3
0.24
22
227.5
136.3
91.2
—
40
66.3
24.9
-0.9
0.3
24.3
5.6
18.7
0.9
20.8
105.5
58.8
46.8
—
27.1
44.2
2.6
-1.1
—
1.5
—
1.5
0.07
20.1
195.3
133.9
61.4
—
19.8
48
13.4
-0.4
-0.1
12.9
2.9
10.1
0.47
21.4
110
77.2
32.9
—
14.3
20.4
12.4
-0.3
—
12.1
2.9
9.2
0.47
19.8
91.4
58.6
32.8
—
13.4
22.2
10.6
-0.2
0.2
10.5
2.3
7.7
0.41
18.9
35.7
18.3
17.4
—
9.6
15.5
1.9
-0.2
—
1.8
0.5
1.1
0.06
18.1
23.1
11.5
11.5
—
4.5
7.1
4.5
—
—
4.4
0.8
3.7
0.24
15.4
11.3
4.5
6.8
—
3.6
5.2
1.6
-0.1
—
1.5
0.5
1.1
0.07
15.6
15.1
6.5
8.6
—
4.2
6.1
2.5
—
0.1
2.5
0.7
1.8
0.12
15.6