Midsona Statements
MS
Midsona 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
918
100
653
71.1
265
28.9
—
0
243
26.5
243
26.5
22
2.4
-10
-1.09
-4
-0.4
8
0.9
5
0.5
3
0.3
0.021
145.43
929
100
660
71
269
29
—
0
232
25
231
24.9
38
4.1
-11
-1.2
-3
-0.3
24
2.6
8
0.9
16
1.7
0.11
145.72
1 003
100
755
75.3
248
24.7
—
0
241
24
229
22.8
19
1.9
-16
-1.6
1
0.1
4
0.4
1
0.1
3
0.3
0.021
145.43
923
100
686
74.3
237
25.7
—
0
224
24.3
219
23.7
18
2
-16
-1.7
-4
-0.4
-11
-1.2
7
0.8
-18
-2
-0.124
145.43
893
100
657
73.6
236
26.4
—
0
235
26.3
237
26.5
-1
-0.1
-12
-1.3
-3
-0.3
-30
-3.4
2
0.2
-32
-3.6
-0.22
145.43
974
100
718
73.7
256
26.3
—
0
235
24.1
235
24.1
21
2.2
-12
-1.2
-2
-0.2
2
0.2
8
0.8
-6
-0.6
-0.041
145.43
1 027
100
797
77.6
230
22.4
—
0
235
22.9
236
23
-6
-0.6
-11
-1.07
-16
-1.6
-33
-3.2
-18
-1.8
-15
-1.5
-0.188
79.646
944
100
775
82.1
169
17.9
—
0
639
67.7
637
67.5
-468
-49.6
6
0.6
-21
-2.2
-483
-51.2
-5
-0.5
-478
-50.6
-6.574
72.714
956
100
731
76.5
225
23.5
—
0
238
24.9
238
24.9
-13
-1.4
-13
-1.4
-1
-0.1
-27
-2.8
-7
-0.7
-20
-2.09
-0.28
71.429
972
100
718
73.9
254
26.1
—
0
231
23.8
232
23.9
22
2.3
-7
-0.7
-1
-0.1
14
1.4
2
0.2
12
1.2
0.165
72.714
1 012
100
770
76.1
242
23.9
—
0
224
22.1
225
22.2
17
1.7
-11
-1.09
—
0
6
0.6
5
0.5
1
0.1
0.014
72.864
893
100
652
73
241
27
—
0
205
23
193
21.6
48
5.4
-12
-1.3
—
0
36
4
5
0.6
31
3.5
0.455
68.199
903
100
646
71.5
257
28.5
—
0
228
25.2
215
23.8
42
4.7
-12
-1.3
—
0
30
3.3
6
0.7
24
2.7
0.367
65.367
965
100
690
71.5
275
28.5
—
0
224
23.2
221
22.9
54
5.6
-11
-1.1
—
0
43
4.5
10
1
33
3.4
0.5
65.3
1 083
100
784
72.4
299
27.6
—
0
249
23
233
21.5
66
6.1
-15
-1.4
—
0
51
4.7
-4
-0.4
55
5.1
0.841
65.364
821
100
598
72.8
223
27.2
—
0
188
22.9
176
21.4
47
5.7
-7
-0.9
—
0
40
4.9
6
0.7
34
4.1
0.52
65.364
859
100
619
72.1
240
27.9
—
0
193
22.5
167
19.4
73
8.5
-21
-2.4
—
0
52
6.1
12
1.4
40
4.7
0.612
65.364
946
100
671
70.9
275
29.1
—
0
196
20.7
204
21.6
71
7.5
-10
-1.06
—
0
61
6.4
14
1.5
47
5
0.723
65.005
825
100
594
72
231
28
—
0
193
23.4
179
21.7
52
6.3
-10
-1.2
—
0
42
5.1
7
0.8
35
4.2
0.938
37.308
765
100
524
68.5
241
31.5
—
0
178
23.3
184
24.1
57
7.5
-13
-1.7
—
0
44
5.8
9
1.2
35
4.6
0.674
51.892
705
100
490
69.5
215
30.5
—
0
182
25.8
176
25
39
5.5
-14
-2
—
0
25
3.5
2
0.3
23
3.3
0.444
51.759