Nobia Statements
NO
Nobia 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
2 933
100
1 889
64.4
1 044
35.6
—
0
1 225
41.8
1 215
41.4
-171
-5.8
-87
-3
-5
-0.2
-263
-9
-54
-1.8
-209
-7.1
-0.311
673.01
2 615
100
1 657
63.4
958
36.6
—
0
1 014
38.8
1 002
38.3
-44
-1.7
-120
-4.6
-3
-0.1
-167
-6.4
-69
-2.6
-246
-9.4
-0.65
376.09
1 349
100
809
60
540
40
—
0
791
58.6
759
56.3
-219
-16.2
-78
-5.8
—
0
-297
-22.02
-15
-1.1
-174
-12.9
-0.46
376.09
3 101
100
1 992
64.2
1 109
35.8
—
0
1 141
36.8
977
31.5
132
4.3
-76
-2.5
-6
-0.2
50
1.6
10
0.3
40
1.3
0.106
376.09
3 562
100
2 294
64.4
1 268
35.6
—
0
1 265
35.5
1 207
33.9
61
1.7
-56
-1.6
-3
-0.08
2
0.06
1
0.03
1
0.03
0.003
376.09
3 660
100
2 465
67.3
1 195
32.7
—
0
1 423
38.9
1 412
38.6
-217
-5.9
-51
-1.4
-2
-0.05
-270
-7.4
-56
-1.5
-214
-5.8
-1.272
168.25
3 780
100
2 519
66.6
1 261
33.4
—
0
1 441
38.1
1 392
36.8
-131
-3.5
-42
-1.1
-11
-0.3
-184
-4.9
-18
-0.5
-166
-4.4
-0.987
168.25
3 480
100
2 238
64.3
1 242
35.7
—
0
1 202
34.5
1 164
33.4
78
2.2
-44
-1.3
-3
-0.09
31
0.9
12
0.3
19
0.5
0.113
168.25
3 890
100
2 476
63.7
1 414
36.3
—
0
1 386
35.6
1 352
34.8
62
1.6
-33
-0.8
-7
-0.2
22
0.6
5
0.1
17
0.4
0.101
168.29
3 779
100
2 333
61.7
1 446
38.3
—
0
1 287
34.1
1 264
33.4
182
4.8
-21
-0.6
—
0
161
4.3
33
0.9
128
3.4
0.761
168.3
3 509
100
2 194
62.5
1 315
37.5
—
0
1 106
31.5
1 077
30.7
238
6.8
-19
-0.5
-16
-0.5
203
5.8
57
1.6
146
4.2
0.864
168.98
3 215
100
1 946
60.5
1 269
39.5
—
0
1 049
32.6
1 041
32.4
228
7.1
-15
-0.5
—
0
213
6.6
43
1.3
170
5.3
1.009
168.43
3 622
100
2 210
61
1 412
39
—
0
1 099
30.3
1 065
29.4
347
9.6
-20
-0.6
-2
-0.06
325
9
67
1.8
258
7.1
1.526
169.11
3 373
100
2 091
62
1 282
38
—
0
1 113
33
1 086
32.2
196
5.8
-23
-0.7
-7
-0.2
166
4.9
34
1
132
3.9
0.781
168.97
3 450
100
2 256
65.4
1 194
34.6
—
0
1 056
30.6
1 043
30.2
151
4.4
-10
-0.3
2
0.06
143
4.1
54
1.6
89
2.6
0.525
169.61
3 105
100
1 997
64.3
1 108
35.7
—
0
945
30.4
913
29.4
195
6.3
-18
-0.6
-8
-0.3
169
5.4
37
1.2
132
4.3
0.781
168.95
2 741
100
1 875
68.4
866
31.6
—
0
1 086
39.6
909
33.2
-43
-1.6
-20
-0.7
-9
-0.3
-72
-2.6
-16
-0.6
-56
-2.04
-0.332
168.85
3 445
100
2 169
63
1 276
37
—
0
1 140
33.1
1 142
33.1
134
3.9
-19
-0.6
-2
-0.06
113
3.3
25
0.7
88
2.6
0.521
168.97
3 445
100
2 150
62.4
1 295
37.6
—
0
1 124
32.6
1 081
31.4
214
6.2
-18
-0.5
-9
-0.3
187
5.4
37
1.1
150
4.4
0.882
170.12
3 265
100
2 037
62.4
1 228
37.6
—
0
999
30.6
961
29.4
267
8.2
-19
-0.6
-6
-0.2
242
7.4
55
1.7
187
5.7
1.109
168.69
3 751
100
2 286
60.9
1 465
39.1
—
0
1 094
29.2
1 074
28.6
391
10.4
-17
-0.5
—
0
374
10
84
2.2
290
7.7
1.718
168.8
3 469
100
2 152
62
1 317
38
—
0
1 076
31
1 057
30.5
260
7.5
-18
-0.5
-6
-0.2
236
6.8
53
1.5
183
5.3
1.085
168.69
3 390
100
2 137
63
1 253
37
—
0
1 077
31.8
1 144
33.7
109
3.2
-3
-0.09
-6
-0.2
100
2.9
38
1.1
62
1.8
0.368
168.69
3 143
100
1 959
62.3
1 184
37.7
—
0
922
29.3
909
28.9
275
8.7
-3
-0.1
-6
-0.2
258
8.2
57
1.8
201
6.4
1.19
168.7
3 503
100
2 110
60.2
1 393
39.8
—
0
1 017
29
1 006
28.7
387
11
-2
-0.06
-4
-0.1
381
10.9
84
2.4
297
8.5
1.76
168.8
3 173
100
1 913
60.3
1 260
39.7
—
0
1 015
32
1 005
31.7
255
8
-4
-0.1
-4
-0.1
247
7.8
54
1.7
193
6.1
1.14
168.7
3 116
1 895
1 221
—
944
939
282
-3
-7
272
41
232
1.37
168.6
2 905
1 764
1 141
—
843
823
318
-2
-6
310
67
264
1.56
168.6
3 408
2 047
1 361
—
945
948
413
-2
-6
405
90
314
1.87
168.8
3 315
2 024
1 291
—
1 019
1 018
273
-4
-6
263
58
205
1.22
168.5
2 406
1 553
853
—
556
541
312
-8
-4
300
42
-264
-1.58
167
2 999
1 829
1 170
—
847
834
336
-3
-12
321
70
246
1.45
168.5
3 403
2 038
1 365
—
950
945
420
-6
-8
406
99
303
1.79
168.7
3 091
1 876
1 215
—
976
970
245
-6
-5
234
52
171
1.01
168.3
2 236
1 409
827
—
614
592
235
-14
—
221
54
130
0.77
168.7
3 204
1 893
1 311
—
976
968
343
-12
—
331
76
257
1.51
168.6
3 575
2 106
1 469
—
1 069
1 069
400
-15
—
385
89
289
1.71
168.3
3 251
1 952
1 299
—
1 089
1 088
211
-16
-1
195
44
153
0.9
168.2
2 250
1 469
781
—
168
182
599
-22
—
577
-87
57
0.34
167
2 695
1 560
1 135
—
877
879
256
-20
2
236
48
-324
-1.93
167.5
3 007
1 774
1 233
—
937
940
293
-12
—
281
67
192
1.14
167.6
2 695
1 614
1 081
—
939
925
156
-24
—
132
33
47
0.28
167.4
2 909
1 686
1 223
—
1 039
1 024
199
-23
—
176
73
99
0.59
167.3
2 798
1 659
1 139
—
970
959
180
-24
—
156
62
90
0.53
167.3
3 262
1 918
1 344
—
1 104
1 131
213
-21
—
192
51
137
0.81
167.3
2 804
1 686
1 118
—
1 050
1 056
62
-26
—
36
9
25
0.16
167.3
3 097
1 937
1 160
—
1 643
1 703
-543
-25
—
-568
105
-678
-4.057
167.1