Scandi Standard Statements
SC
Scandi Standard 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
3 350
100
2 043
61
1 307
39
—
0
681
20.3
1 180
35.2
127
3.8
-36
-1.07
-1
-0.03
90
2.7
19
0.6
71
2.1
1.087
65.327
3 160
100
1 927
61
1 233
39
—
0
631
20
1 111
35.2
122
3.9
-33
-1.04
-1
-0.03
88
2.8
18
0.6
70
2.2
1.072
65.327
3 011
100
1 838
61
1 173
39
—
0
603
20
1 069
35.5
104
3.5
10
0.3
-37
-1.2
77
2.6
10
0.3
66
2.2
1.01
65.327
3 308
100
2 074
62.7
1 234
37.3
—
0
617
18.7
1 095
33.1
139
4.2
-32
-1
—
0
107
3.2
17
0.5
76
2.3
1.163
65.327
3 411
100
2 175
63.8
1 236
36.2
—
0
635
18.6
1 115
32.7
121
3.5
-32
-0.9
-1
-0.03
88
2.6
14
0.4
73
2.1
1.117
65.327
3 284
100
2 118
64.5
1 166
35.5
—
0
574
17.5
1 073
32.7
93
2.8
-32
-1
—
0
61
1.9
17
0.5
54
1.6
0.827
65.327
3 069
100
1 913
62.3
1 156
37.7
—
0
551
18
1 059
34.5
97
3.2
-30
-1
—
0
67
2.2
12
0.4
56
1.8
0.857
65.327
3 202
100
2 064
64.5
1 138
35.5
—
0
524
16.4
1 026
32
112
3.5
-28
-0.9
—
0
84
2.6
18
0.6
65
2
0.995
65.327
3 056
100
1 953
63.9
1 103
36.1
—
0
538
17.6
1 061
34.7
42
1.4
-24
-0.8
—
0
18
0.6
11
0.4
5
0.2
0.077
65.327
2 793
100
1 768
63.3
1 025
36.7
—
0
523
18.7
988
35.4
37
1.3
-21
-0.8
—
0
16
0.6
7
0.3
7
0.3
0.107
65.327
2 435
100
1 500
61.6
935
38.4
—
0
480
19.7
907
37.2
28
1.1
-19
-0.8
-1
-0.04
8
0.3
3
0.1
6
0.2
0.092
65.325
2 632
100
1 627
61.8
1 005
38.2
—
0
515
19.6
975
37
30
1.1
-20
-0.8
—
0
10
0.4
6
0.2
2
0.08
0.031
65.325
2 564
100
1 516
59.1
1 048
40.9
—
0
551
21.5
973
37.9
75
2.9
-24
-0.9
—
0
51
2
10
0.4
40
1.6
0.613
65.245
2 469
100
1 504
60.9
965
39.1
—
0
495
20
877
35.5
88
3.6
-16
-0.6
-1
-0.04
71
2.9
17
0.7
55
2.2
0.843
65.255
2 392
100
1 414
59.1
978
40.9
—
0
522
21.8
924
38.6
54
2.3
-21
-0.9
—
0
33
1.4
11
0.5
21
0.9
0.32
65.593
2 621
100
1 565
59.7
1 056
40.3
—
0
514
19.6
940
35.9
116
4.4
-15
-0.6
—
0
101
3.9
23
0.9
79
3
1.204
65.604
2 448
100
1 433
58.5
1 015
41.5
—
0
526
21.5
910
37.2
105
4.3
-19
-0.8
-1
-0.04
85
3.5
12
0.5
78
3.2
1.192
65.438
2 479
100
1 458
58.8
1 021
41.2
—
0
506
20.4
946
38.2
75
3
-34
-1.4
—
0
41
1.7
6
0.2
33
1.3
0.505
65.384
2 420
100
1 497
61.9
923
38.1
—
0
468
19.3
836
34.5
87
3.6
-19
-0.8
—
0
68
2.8
25
1
39
1.6
0.596
65.384
2 541
100
1 511
59.5
1 030
40.5
—
0
511
20.1
905
35.6
125
4.9
-34
-1.3
1
0.04
92
3.6
20
0.8
73
2.9
1.116
65.384
2 472
100
1 470
59.5
1 002
40.5
—
0
526
21.3
902
36.5
100
4
-37
-1.5
1
0.04
64
2.6
14
0.6
50
2
0.765
65.346
2 458
100
1 502
61.1
956
38.9
—
0
466
19
846
34.4
110
4.5
-21
-0.9
—
0
89
3.6
17
0.7
72
2.9
1.103
65.285
2 166
100
1 305
60.2
861
39.8
—
0
458
21.1
762
35.2
99
4.6
-28
-1.3
—
0
70
3.2
—
0
70
3.2
1.072
65.319
2 263
100
1 379
60.9
884
39.1
—
0
429
19
797
35.2
87
3.8
-21
-0.9
1
0.04
67
3
14
0.6
52
2.3
0.8
65.3
2 252
100
1 348
59.9
904
40.1
—
0
466
20.7
835
37.1
69
3.1
-31
-1.4
1
0.04
39
1.7
7
0.3
32
1.4
0.49
65.3
2 116
100
1 269
60
847
40
—
0
410
19.4
765
36.2
82
3.9
-29
-1.4
—
0
53
2.5
11
0.5
42
2
0.64
65.2
2 060.6
1 256.3
804.3
—
431.7
716.3
88
-14.6
0
73.4
15.2
58.2
0.89
65.4
1 824.7
1 110.1
714.6
—
345.6
630.7
83.9
-25.9
-0.1
57.9
11.4
46.5
0.75
62.1
1 621.8
958.8
663
—
313.8
600.8
62.2
-9.1
0
53.1
19.9
33.3
0.56
59.4
1 593.8
950.6
643.2
—
308.7
585.1
58.1
-19
—
39.1
9.2
29.9
0.5
59.4
1 507.6
912.9
594.7
—
286.1
573.1
21.6
-21.9
0.7
-0.3
-1
0.7
0.01
59.4
1 569.9
949.4
620.5
—
285.6
545.9
74.6
-11.2
0
63.4
13.8
49.6
0.83
59.5
1 503.5
892.6
610.9
—
281.3
536.5
74.4
-24.6
0.1
49.9
11.1
38.8
0.65
59.6
1 386.3
804
582.3
—
262
516
66.3
-12.3
-0.1
53.9
11.6
42.4
0.71
59.6
1 375.9
828.9
547
—
261.7
502
45
-2
—
43
14.6
28.1
0.47
59.6
1 396.1
807.7
588.4
—
251.3
516.3
72.1
-13.2
0
58.9
10.5
48.5
0.81
60
1 341.3
758.7
582.6
—
251.5
509.8
72.8
-13.1
0
59.7
14
45.7
0.76
60.1
1 309.6
751.4
558.2
—
245.5
489.9
68.3
-14.2
0
54.1
12.5
41.6
0.69
60.1
1 252
710.5
541.5
—
242.9
471.3
70.2
-15.3
0
54.9
12.2
42.9
0.71
60.1
1 358.9
818.7
540.2
—
240.1
481.4
58.8
-16.1
—
42.7
10.6
32.1
0.53
60.1
1 302.9
781.3
521.6
—
231
484.7
36.9
-93.5
—
-56.6
-8.4
-48.2
-0.95
50.6
1 353.4
805.2
548.2
—
233.4
477.8
70.4
-35.3
0
35.1
5.8
29.3
0.59
50.1
1 306.8
788.1
518.7
—
230.6
463.2
55.5
-36.7
0
18.8
15.9
2.9
0.05
57
1 313.7
812.2
501.5
—
224.3
448.9
52.6
-40.5
0
12.1
10.2
1.9
0.04
50.1