Hoist Finance Statements
HO
Hoist Finance 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
1 075
100
—
0
—
0
—
0
786
73.1
823
76.6
252
23.4
-7
-0.7
—
0
383
35.6
109
10.1
250
23.3
2.87
87.108
820
100
—
0
—
0
—
0
674
82.2
696
84.9
124
15.1
7
0.9
—
0
284
34.6
10
1.2
213
26
2.42
88.017
808
100
—
0
—
0
—
0
673
83.3
694
85.9
114
14.1
26
3.2
—
0
265
32.8
78
9.7
161
19.9
1.81
88.969
872
100
—
0
—
0
—
0
592
67.9
617
70.8
255
29.2
59
6.8
—
0
282
32.3
12
1.4
208
23.9
2.34
88.889
779
100
—
0
—
0
—
0
643
82.5
668
85.8
111
14.2
18
2.3
—
0
178
22.8
17
2.2
130
16.7
1.45
89.655
702
100
—
0
—
0
—
0
608
86.6
633
90.2
69
9.8
11
1.6
—
0
144
20.5
51
7.3
59
8.4
0.66
89.394
717
100
—
0
—
0
—
0
647
90.2
677
94.4
40
5.6
29
4
—
0
4
0.6
-13
-1.8
254
35.4
2.82
89.756
553
100
—
0
—
0
—
0
495
89.5
522
94.4
31
5.6
43
7.8
—
0
116
21
19
3.4
119
21.5
1.33
89.474
684
100
—
0
—
0
—
0
501
73.2
527
77
157
23
11
1.6
—
0
218
31.9
41
6
189
27.6
2.1
89.573
609
100
—
0
—
0
—
0
463
76
489
80.3
120
19.7
9
1.5
—
0
155
25.5
32
5.3
146
24
1.63
89.571
531
100
—
0
—
0
—
0
493
92.8
522
98.3
9
1.7
11
2.1
—
0
68
12.8
8
1.5
77
14.5
0.86
89.287
519
100
—
0
—
0
—
0
450
86.7
486
93.6
33
6.4
20
3.9
—
0
22
4.2
7
1.3
42
8.1
0.47
89.362
603
100
—
0
—
0
—
0
558
92.5
588
97.5
15
2.5
15
2.5
—
0
52
8.6
100
16.6
-70
-11.6
-0.79
88.608
641
100
—
0
—
0
—
0
550
85.8
579
90.3
62
9.7
14
2.2
—
0
-246
-38.4
-25
-3.9
-244
-38.07
-2.73
89.377
697
100
—
0
—
0
—
0
557
79.9
593
85.1
104
14.9
13
1.9
—
0
68
9.8
19
2.7
28
4
0.322
86.842
678
100
—
0
—
0
—
0
520
76.7
549
81
129
19
10
1.5
—
0
140
20.6
30
4.4
87
12.8
0.98
88.776
745
100
—
0
—
0
—
0
556
74.6
594
79.7
151
20.3
17
2.3
—
0
-64
-8.6
9
1.2
-94
-12.6
-1.05
89.524
707
100
—
0
—
0
—
0
577
81.6
607
85.9
100
14.1
17
2.4
—
0
-61
-8.6
-17
-2.4
-65
-9.2
-0.73
89.041
747
100
—
0
—
0
—
0
623
83.4
653
87.4
94
12.6
30
4
—
0
146
19.5
36
4.8
47
6.3
0.773
60.825
686
100
—
0
—
0
—
0
537
78.3
568
82.8
118
17.2
16
2.3
—
0
146
21.3
6
0.9
124
18.1
1.39
89.209
762
100
—
0
—
0
—
0
538
70.6
571
74.9
191
25.1
4
0.5
—
0
230
30.2
51
6.7
163
21.4
1.666
97.814
723
100
—
0
—
0
—
0
532
73.6
561
77.6
162
22.4
13
1.8
—
0
226
31.3
50
6.9
176
24.3
1.79
98.324
705
100
—
0
—
0
—
0
587
83.3
604
85.7
101
14.3
24
3.4
—
0
186
26.4
21
3
111
15.7
2.379
46.651
680
100
—
0
—
0
—
0
484
71.2
499
73.4
181
26.6
11
1.6
—
0
243
35.7
61
9
182
26.8
1.87
97.3
602
100
—
0
—
0
—
0
514
85.4
529
87.9
73
12.1
22
3.7
—
0
141
23.4
38
6.3
103
17.1
1.12
92
581
100
—
0
—
0
—
0
500
86.1
514
88.5
67
11.5
15
2.6
—
0
185
31.8
45
7.7
140
24.1
1.59
88.1
643.2
—
—
—
219.4
554.4
88.8
21
—
109.7
24.5
44.9
0.75
59.6
589.4
—
—
—
171.2
418.6
170.9
11.3
—
182.2
36.8
145.4
1.68
86.5
529.8
—
—
—
171
441.9
87.9
16.2
—
104.1
26.7
77.3
0.83
93.2
603
—
—
—
168.5
445.6
157.5
27.7
—
185.1
40.3
144.8
1.66
87.2
571.5
—
—
—
178
430.6
140.9
15.2
-1.3
154.9
36.8
102.4
1.28
80.3
534.9
—
—
—
157.9
432.2
102.8
27.5
—
130.3
26.9
103.4
1.25
82.7
533.9
—
—
—
167.2
423.7
110.2
14.6
—
124.8
23.9
100.9
1.22
82.7
499.8
—
—
—
169.2
405.4
94.4
28.7
—
123.1
28.4
94.8
1.14
83.1
527.2
—
—
—
186.7
409.6
117.7
13.9
—
131.6
24.6
95.3
1.45
65.9
486.3
—
—
—
166
402.9
83.4
10.7
—
94.1
18.3
75.8
0.96
78.5
418.3
—
—
—
153
375.6
42.7
14.9
-5.3
52.3
8.2
44.2
0.56
78.5
376
—
—
—
145.7
384.2
-8.2
15.4
—
7.1
3.5
3.6
0.05
78.5
353.7
—
—
—
132.5
321
32.7
17.9
—
50.6
-0.3
25.4
0.39
65
344.7
—
—
—
122.2
295.1
49.6
15.7
—
65.2
15.9
49.3
0.91
54.2
312.1
—
—
—
110.3
269.4
42.8
13.2
—
56
12.3
43.7
0.94
46.5
274.4
—
—
—
108.4
236.5
37.9
11.9
—
49.8
11.3
38.5
0.83
46.5
343.5
—
—
—
139
291.3
52.3
8.3
—
60.5
2.6
35
0.75
46.5
305.5
—
—
—
88.1
303.4
2.1
13.1
—
15.2
4.2
11
0.24
46.5
190.1
—
—
—
88
184.9
5.2
8
—
13.2
12.9
0.3
0.01
47
223.4
—
—
—
71.6
169.4
54
7.1
—
61.1
13.3
47.8
1.03
46.5
48.5
—
—
—
22.9
25.2
23.3
-10.5
—
-0.1
1.1
-1.2
-0.077
15.5