Industrivarden Statements
IN
Industrivarden 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
-7 344
100
—
0
—
0
—
0
34
-0.5
34
-0.5
-7 378
100.5
-13
0.2
—
0
-7 391
100.6
-11
0.1
-7 380
100.5
-17.09
431.83
16 674
100
—
0
—
0
—
0
30
0.2
30
0.2
16 644
99.8
-54
-0.3
—
0
16 590
99.5
70
0.4
16 520
99.1
38.25
431.9
15 709
100
—
0
—
0
—
0
30
0.2
30
0.2
15 679
99.8
-44
-0.3
—
0
15 635
99.5
64
0.4
15 571
99.1
36.057
431.85
-2 035
100
—
0
—
0
—
0
32
-1.6
32
-1.6
-2 067
101.6
-37
1.8
—
0
-2 104
103.4
5
-0.2
-2 109
103.6
-4.88
432.17
1 667
100
—
0
—
0
—
0
32
1.9
32
1.9
1 635
98.1
-32
-1.9
—
0
1 603
96.2
35
2.1
1 568
94.1
3.63
431.96
11 928
100
—
0
—
0
—
0
32
0.3
32
0.3
11 896
99.7
-43
-0.4
—
0
11 853
99.4
39
0.3
11 814
99
27.35
431.96
19 045
100
—
0
—
0
—
0
24
0.1
24
0.1
19 021
99.9
-36
-0.2
-36
-0.2
18 985
99.7
54
0.3
18 931
99.4
43.833
431.89
-6 116
100
—
0
—
0
—
0
26
-0.4
26
-0.4
-6 142
100.4
-24
0.4
—
0
-6 166
100.8
-1
0.02
-6 165
100.8
-14.27
432.03
-6 878
100
—
0
—
0
—
0
37
-0.5
37
-0.5
-6 915
100.5
-15
0.2
—
0
-6 930
100.8
-12
0.2
-6 918
100.6
-16.02
431.84
-19 818
100
—
0
—
0
—
0
33
-0.2
33
-0.2
-19 851
100.2
-15
0.08
—
0
-19 866
100.2
-51
0.3
-19 815
100
-45.88
431.89
15 794
100
—
0
—
0
—
0
29
0.2
29
0.2
15 765
99.8
-13
-0.08
—
0
15 752
99.7
28
0.2
15 724
99.6
37.247
422.15
-6 769
100
—
0
—
0
—
0
28
-0.4
28
-0.4
-6 797
100.4
-14
0.2
—
0
-6 811
100.6
-21
0.3
-6 790
100.3
-15.6
435.26
-526
100
—
0
—
0
—
0
37
-7.03
37
-7.03
-563
107
-12
2.3
—
0
-575
109.3
14
-2.7
-589
112
-1.35
436.3
18 356
100
—
0
—
0
—
0
33
0.2
33
0.2
18 323
99.8
-14
-0.08
—
0
18 309
99.7
60
0.3
18 249
99.4
41.93
435.23
8 947
100
—
0
—
0
—
0
33
0.4
33
0.4
8 914
99.6
-14
-0.2
—
0
8 900
99.5
32
0.4
8 868
99.1
20.593
430.64
5 575
100
—
0
—
0
—
0
27
0.5
27
0.5
5 548
99.5
-12
-0.2
—
0
5 536
99.3
43
0.8
5 493
98.5
12.62
435.26
12 698
100
—
0
—
0
—
0
31
0.2
31
0.2
12 667
99.8
-13
-0.1
—
0
12 654
99.7
41
0.3
12 613
99.3
28.98
435.23
-18 555
100
—
0
—
0
—
0
39
-0.2
39
-0.2
-18 594
100.2
-9
0.05
—
0
-18 603
100.3
-69
0.4
-18 534
99.9
-42.59
435.17
11 968
100
—
0
—
0
—
0
23
0.2
23
0.2
11 945
99.8
-8
-0.07
—
0
11 937
99.7
93
0.8
11 844
99
27.221
435.11
-3 339
100
—
0
—
0
—
0
28
-0.8
28
-0.8
-3 367
100.8
-8
0.2
—
0
-3 375
101.1
—
0
-3 375
101.1
-7.75
435.48
6 131
100
—
0
—
0
—
0
34
0.6
34
0.6
6 097
99.4
-9
-0.1
—
0
6 088
99.3
—
0
6 088
99.3
13.99
435.17