Catella Statements
CA
Catella 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
450
100
113
25.1
337
74.9
—
0
201
44.7
301
66.9
36
8
-38
-8.4
-25
-5.6
-27
-6
7
1.6
-33
-7.3
-0.374
88.349
424
100
118
27.8
306
72.2
—
0
184
43.4
301
71
5
1.2
-34
-8.02
57
13.4
28
6.6
—
0
26
6.1
0.294
88.349
546
100
183
33.5
363
66.5
—
0
232
42.5
350
64.1
13
2.4
-58
-10.6
-24
-4.4
-69
-12.6
9
1.6
-75
-13.7
-0.772
97.203
533
100
202
37.9
331
62.1
—
0
183
34.3
291
54.6
40
7.5
-40
-7.5
-9
-1.7
-9
-1.7
12
2.3
-22
-4.1
-0.249
88.349
1 260
100
489
38.8
771
61.2
—
0
423
33.6
666
52.9
105
8.3
-39
-3.1
54
4.3
120
9.5
30
2.4
76
6
0.85
89.455
462
100
139
30.1
323
69.9
—
0
201
43.5
316
68.4
7
1.5
-24
-5.2
24
5.2
7
1.5
7
1.5
-8
-1.7
-0.088
90.93
657
100
222
33.8
435
66.2
—
0
277
42.2
297
45.2
138
21
-29
-4.4
42
6.4
151
23
33
5
97
14.8
0.994
97.603
494
100
63
12.8
431
87.2
—
0
197
39.9
360
72.9
71
14.4
-6
-1.2
33
6.7
98
19.8
22
4.5
68
13.8
0.756
89.961
861
100
54
6.3
807
93.7
—
0
258
30
421
48.9
386
44.8
-10
-1.2
8
0.9
384
44.6
79
9.2
247
28.7
2.725
90.64
581
100
63
10.8
518
89.2
—
0
187
32.2
302
52
216
37.2
-10
-1.7
-10
-1.7
196
33.7
12
2.1
79
13.6
0.867
91.099
633
100
58
9.2
575
90.8
—
0
330
52.1
430
67.9
145
22.9
-32
-5.06
25
3.9
138
21.8
35
5.5
95
15
1.04
91.346
376
100
56
14.9
320
85.1
—
0
183
48.7
272
72.3
48
12.8
-12
-3.2
13
3.5
49
13
12
3.2
35
9.3
0.391
89.557
483
100
48
9.9
435
90.1
—
0
283
58.6
466
96.5
-31
-6.4
-15
-3.1
-15
-3.1
-61
-12.6
25
5.2
-46
-9.5
-0.521
88.349
315
100
43
13.7
272
86.3
—
0
197
62.5
299
94.9
-27
-8.6
-12
-3.8
126
40
87
27.6
8
2.5
91
28.9
1.03
88.349
541
100
65
12
476
88
—
0
304
56.2
453
83.7
23
4.3
-11
-2.03
-41
-7.6
-29
-5.4
3
0.6
-8
-1.5
-0.09
88.449
744
100
65
8.7
679
91.3
—
0
304
40.9
420
56.5
259
34.8
-9
-1.2
-4
-0.5
246
33.1
31
4.2
220
29.6
2.49
88.349
523
100
100
19.1
423
80.9
—
0
252
48.2
384
73.4
39
7.5
-11
-2.1
-7
-1.3
21
4
94
18
-147
-28.1
-1.66
88.349
503
100
70
13.9
433
86.1
—
0
220
43.7
361
71.8
72
14.3
-10
-2
-16
-3.2
46
9.1
22
4.4
—
0
—
88.449
761
100
83
10.9
678
89.1
—
0
379
49.8
556
73.1
122
16
—
0
-8
-1.05
114
15
41
5.4
47
6.2
0.58
79.776
517
100
76
14.7
441
85.3
—
0
223
43.1
367
71
74
14.3
-6
-1.2
-101
-19.5
-33
-6.4
27
5.2
-83
-16.05
-0.94
87.915
688
100
136
19.8
552
80.2
—
0
252
36.6
388
56.4
164
23.8
-7
-1.02
—
0
157
22.8
44
6.4
38
5.5
0.43
87.997
454
100
77
17
377
83
—
0
188
41.4
315
69.4
62
13.7
-6
-1.3
-11
-2.4
45
9.9
23
5.1
111
24.4
1.25
88.649