Viaplay Group Statements
VP
Viaplay 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
4 485
100
3 985
88.9
500
11.1
—
0
572
12.8
569
12.7
-69
-1.5
9
0.2
-32
-0.7
-97
-2.2
23
0.5
-120
-2.7
-0.026
4 578.23
4 757
100
4 460
93.8
297
6.2
—
0
605
12.7
614
12.9
-317
-6.7
-207
-4.4
1 181
24.8
617
13
12
0.3
605
12.7
0.228
2 650.06
4 903
100
4 601
93.8
302
6.2
—
0
640
13.1
533
10.9
-231
-4.7
-76
-1.6
-12
-0.2
-2 966
-60.5
-86
-1.8
-2 880
-58.7
-11.181
257.58
4 536
100
4 339
95.7
197
4.3
—
0
568
12.5
518
11.4
-321
-7.08
-26
-0.6
-9
-0.2
-609
-13.4
84
1.9
-693
-15.3
-2.69
257.58
4 591
100
4 195
91.4
396
8.6
—
0
687
15
670
14.6
-274
-6
-48
-1.05
15
0.3
-6 586
-143.5
-700
-15.2
-5 886
-128.2
-22.851
257.58
4 537
100
4 135
91.1
402
8.9
—
0
783
17.3
737
16.2
-335
-7.4
-32
-0.7
5
0.1
-362
-8
-74
-1.6
-288
-6.3
-1.118
257.58
4 670
100
4 202
90
468
10
—
0
840
18
1 347
28.8
-879
-18.8
53
1.1
—
0
-316
-6.8
-66
-1.4
-250
-5.4
-3.196
78.227
3 972
100
3 442
86.7
530
13.3
—
0
764
19.2
701
17.6
-171
-4.3
55
1.4
-12
-0.3
-128
-3.2
-42
-1.06
-86
-2.2
-1.099
78.226
3 725
100
2 781
74.7
944
25.3
—
0
800
21.5
812
21.8
132
3.5
56
1.5
-2
-0.05
186
5
11
0.3
175
4.7
2.237
78.222
3 324
100
2 622
78.9
702
21.1
—
0
760
22.9
155
4.7
547
16.5
38
1.1
-2
-0.06
583
17.5
100
3
483
14.5
6.174
78.226
3 553
100
2 718
76.5
835
23.5
—
0
733
20.6
714
20.1
121
3.4
-67
-1.9
-6
-0.2
48
1.4
16
0.5
32
0.9
0.409
78.265
3 054
100
2 325
76.1
729
23.9
—
0
662
21.7
649
21.3
80
2.6
19
0.6
7
0.2
106
3.5
15
0.5
55
1.8
0.7
78.251
3 072
100
2 220
72.3
852
27.7
—
0
651
21.2
608
19.8
244
7.9
-6
-0.2
-29
-0.9
135
4.4
48
1.6
92
3
1.17
78.251