Mangold Statements
MA
Mangold 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
41.2
100
5.1
12.4
36.1
87.6
—
0
37
89.8
42.8
103.9
-6.7
-16.3
-2.1
-5.1
—
0
-8.8
-21.4
-0.6
-1.5
-8.2
-19.9
-17.537
0.468
41.475
100
3.208
7.7
38.267
92.3
—
0
21.173
51.1
38.524
92.9
-0.257
-0.6
-0.466
-1.1
0.1
0.2
-0.623
-1.5
-0.877
-2.1
0.252
0.6
0.542
0.465
56.2
100
4.7
8.4
51.5
91.6
—
0
36.8
65.5
47.7
84.9
3.8
6.8
3.1
5.5
—
0
6.9
12.3
0.7
1.2
6.2
11
13.43
0.462
23.4
100
4.9
20.9
18.5
79.1
—
0
36.9
157.7
40.6
173.5
-22.1
-94.4
10
42.7
—
0
-12.1
-51.7
—
0
-12.1
-51.7
-26.365
0.459
25.5
100
4.8
18.8
20.7
81.2
—
0
35.5
139.2
39
152.9
-18.3
-71.8
3.7
14.5
—
0
-14.6
-57.3
0.2
0.8
-14.8
-58.04
-32.249
0.459
75.665
100
7.356
9.7
68.309
90.3
—
0
49.808
65.8
53.755
71
14.554
19.2
2.83
3.7
—
0
17.384
23
3.365
4.4
14.219
18.8
30.982
0.459
120.7
100
5
4.1
115.7
95.9
—
0
52.6
43.6
54
44.7
61.7
51.1
3.4
2.8
—
0
65.1
53.9
4.6
3.8
60.5
50.1
131.8
0.459
106.9
100
0.7
0.7
106.2
99.3
—
0
68.2
63.8
78.2
73.2
28
26.2
—
0
0.9
0.8
28.9
27
5.7
5.3
23
21.5
50.182
0.458
75.7
100
3.1
4.1
72.6
95.9
—
0
50.2
66.3
53.7
70.9
18.9
25
—
0
1.6
2.1
20.5
27.1
4.9
6.5
15.6
20.6
33.91
0.46
48.683
100
1.709
3.5
46.974
96.5
—
0
36.522
75
39.855
81.9
7.119
14.6
0.975
2
—
0
8.094
16.6
1.673
3.4
6.421
13.2
13.991
0.459
51.6
100
1.2
2.3
50.4
97.7
—
0
36.7
71.1
42.2
81.8
8.2
15.9
4.5
8.7
-0.1
-0.2
12.6
24.4
2.5
4.8
10.1
19.6
22.007
0.459
58.4
100
1.1
1.9
57.3
98.1
—
0
37.4
64
43.9
75.2
13.4
22.9
-0.7
-1.2
0.1
0.2
12.8
21.9
3.3
5.7
9.5
16.3
20.7
0.459
35.2
100
0.9
2.6
34.3
97.4
—
0
28.8
81.8
36
102.3
-1.7
-4.8
1.9
5.4
—
0
0.2
0.6
-0.2
-0.6
0.4
1.1
0.8
0.5
41.892
100
0.808
1.9
41.084
98.1
—
0
37.556
89.6
40.907
97.6
0.177
0.4
-2.8
-6.7
0.1
0.2
-2.523
-6.02
0.851
2
2.425
5.8
5.151
0.471
39.9
100
1
2.5
38.9
97.5
—
0
32
80.2
35.2
88.2
3.7
9.3
1.2
3
—
0
4.9
12.3
1
2.5
3.9
9.8
8.5
0.459
38.6
100
1
2.6
37.6
97.4
—
0
29.8
77.2
34.9
90.4
2.7
7
0.7
1.8
—
0
3.4
8.8
0.8
2.1
2.6
6.7
5.7
0.456
36.1
100
1.6
4.4
34.5
95.6
—
0
29.2
80.9
32
88.6
2.5
6.9
0.9
2.5
—
0
3.4
9.4
1.1
3
2.2
6.1
4.9
0.449
41.189
100
1.866
4.5
39.323
95.5
—
0
32.17
78.1
35.548
86.3
3.775
9.2
-2
-4.9
—
0
1.775
4.3
2.173
5.3
3.292
8
7.197
0.457
22.3
100
1.4
6.3
20.9
93.7
—
0
22.7
101.8
23.5
105.4
-2.6
-11.7
0.6
2.7
—
0
-2
-9
-0.4
-1.8
-1.6
-7.2
-3.63
0.44
46.6
100
2.4
5.2
44.2
94.8
—
0
33.5
71.9
35.9
77
8.3
17.8
0.6
1.3
0.7
1.5
8.9
19.1
0.7
1.5
8.2
17.6
18.21
0.45
32
100
1.7
5.3
30.3
94.7
—
0
30.4
95
31.7
99.1
-1.4
-4.4
—
0
—
0
-1.4
-4.4
0.2
0.6
0.6
1.9
1.33
0.45
41.12
3.62
37.51
—
42.13
35.12
2.38
—
—
2.38
1.09
2.79
6.19
0.45
26.2
2
24.2
—
22.1
23.9
0.3
—
0.8
0.3
0.2
0.1
0.22
0.45
48.2
3.4
44.8
—
27.1
37.3
7.5
—
—
7.5
1.7
5.8
12.88
0.45
34.8
2.7
32.1
—
26.5
27.7
4.4
—
0.3
4.4
1.3
3.1
6.89
0.45
29.83
2.67
27.16
—
28.08
26.66
0.5
—
0.1
0.6
0.17
0.43
0.94
0.46
30.7
3
27.7
—
20.6
24.1
3.6
—
0
3.6
0.3
3.3
7.33
0.45
28.1
3.2
24.9
—
23.3
23.9
1
—
-0.1
0.9
0.2
0.7
1.58
0.44
29.7
5.3
24.4
—
22.2
22.9
1.5
—
—
1.5
0.5
1
2.26
0.44
31.08
4.19
26.88
—
36.01
26.18
0.71
—
—
0.71
0.4
0.31
0.7
0.44
26.7
2.5
24.2
—
21.2
23
1.2
—
1.2
1.2
0.3
0.9
2.03
0.44
36.9
5.2
31.7
—
22.6
27.4
4.3
—
—
4.3
1
3.3
7.5
0.44
40.2
4.2
36
—
22.5
27.9
8.1
—
—
8.1
1.9
6.2
14.09
0.44
29.14
3.03
26.11
—
26.54
23.24
2.87
—
—
2.87
0.72
2.16
4.9
0.44
25.5
3.2
22.3
—
17.2
20
2.3
—
—
2.3
0.5
1.8
4.09
0.44
26.9
5.5
21.4
—
17.9
19.9
1.5
—
1.5
1.5
0.4
1.1
2.5
0.44
23.2
3.1
20.1
—
17.7
18.2
1.9
—
—
1.9
0.4
1.5
3.4
0.44
29.54
4
25.55
—
26.33
25.16
0.38
—
-1.62
0.38
1.6
-1.22
-2.77
0.44
18.3
2.5
15.8
—
14.8
15.6
0.2
—
0.2
0.2
—
0.2
0.45
0.44
28.6
5.9
22.7
—
17.7
19.5
3.2
—
1.4
3.2
0.7
2.5
5.68
0.44
25.8
6.8
19
—
16.4
16.9
2.1
—
—
2.1
0.5
1.6
3.63
0.44