Kinnevik Statements
KI
Kinnevik 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
23
100
—
0
—
0
—
0
98
426.1
98
426.1
-75
-326.09
-2 193
-9534.8
—
0
-2 268
-9860.9
—
0
-2 268
-9860.9
-8.06
281.39
—
100
—
0
—
0
—
0
75
0
74
0
-74
0
-162
0
—
0
-236
0
—
0
-236
0
-0.838
281.61
468
100
—
0
—
0
—
0
138
29.5
134
28.6
334
71.4
-2 960
-632.5
—
0
-2 626
-561.1
—
0
-2 626
-561.1
-9.33
281.46
—
100
—
0
—
0
—
0
77
0
75
0
-75
0
-3 201
0
—
0
-3 276
0
—
0
-3 276
0
-11.633
281.61
468
100
—
0
—
0
—
0
127
27.1
126
26.9
342
73.1
-1 752
-374.4
—
0
-1 410
-301.3
—
0
-1 410
-301.3
-5.021
280.84
—
100
—
0
—
0
—
0
75
0
73
0
-73
0
2 619
0
—
0
2 546
0
—
0
2 546
0
9.09
280.08
461
100
—
0
—
0
—
0
148
32.1
145
31.5
316
68.5
-5 401
-1171.6
—
0
-5 085
-1103.04
—
0
-5 085
-1103.04
-18.165
279.93
—
100
—
0
—
0
—
0
81
0
78
0
-78
0
-3 086
0
—
0
-3 164
0
—
0
-3 164
0
-11.298
280.04
3 077
100
—
0
—
0
—
0
84
2.7
82
2.7
2 995
97.3
-9 724
-316.02
—
0
-6 729
-218.7
—
0
-6 729
-218.7
-24.087
279.36
—
100
—
0
—
0
—
0
58
0
56
0
-56
0
-4 485
0
—
0
-4 541
0
—
0
-4 541
0
-16.295
278.68
563
100
—
0
—
0
—
0
121
21.5
117
20.8
446
79.2
-3 908
-694.1
—
0
-3 462
-614.9
5
0.9
-3 467
-615.8
-12.418
279.19
—
100
—
0
—
0
—
0
53
0
51
0
-51
0
-266
0
—
0
-317
0
—
0
-317
0
-1.141
277.87
1 126
100
—
0
—
0
—
0
76
6.7
78
6.9
1 048
93.1
11 441
1016.1
—
0
12 489
1109.1
—
0
12 489
1109.1
44.945
277.87
—
100
—
0
—
0
—
0
69
0
66
0
-66
0
6 138
0
—
0
6 072
0
—
0
6 072
0
21.859
277.78
1 173
100
—
0
—
0
—
0
137
11.7
136
11.6
1 037
88.4
3 571
304.4
—
0
4 608
392.8
832
70.9
3 776
321.9
13.611
277.5
—
100
—
0
—
0
—
0
87
0
86
0
-86
0
20 313
0
—
0
20 227
0
—
0
20 227
0
72.821
277.76
516
100
—
0
—
0
—
0
140
27.1
136
26.4
380
73.6
24 263
4702.1
—
0
24 643
4775.8
—
0
24 643
4775.8
88.889
277.23
—
100
—
0
—
0
—
0
40
0
38
0
-38
0
-8 334
0
—
0
-8 372
0
—
0
-8 372
0
-30.267
276.6
892
100
—
0
—
0
—
0
132
14.8
129
14.5
763
85.5
-1 873
-210
—
0
-1 110
-124.4
1
0.1
-1 111
-124.6
-4.005
277.41
1 126
100
—
0
—
0
—
0
120
10.7
119
10.6
1 007
89.4
1 973
175.2
—
0
2 980
264.7
—
0
2 980
264.7
10.563
282.12
889
100
—
0
—
0
—
0
83
9.3
43
4.8
846
95.2
5 115
575.4
—
0
5 961
670.5
—
0
5 961
670.5
21.596
276.03