NAXS AB Statements
NA
NAXS AB 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
—
100
2.279
0
-2.279
0
—
0
0.232
0
1.384
0
-3.663
0
-10.489
0
—
0
-14.152
0
0.009
0
-14.161
0
-1.278
11.078
—
100
2.264
0
-2.264
0
—
0
0.231
0
1.258
0
-3.522
0
14.825
0
—
0
11.303
0
—
0
11.303
0
1.02
11.078
—
100
2.764
0
-2.764
0
—
0
0.232
0
1.156
0
-3.92
0
7.19
0
—
0
3.27
0
—
0
3.27
0
0.295
11.078
—
100
4.264
0
-4.264
0
—
0
0.224
0
1.443
0
-5.707
0
9.65
0
—
0
3.943
0
—
0
3.943
0
0.356
11.078
—
100
2.188
0
-2.188
0
—
0
0.23
0
1.763
0
-3.951
0
90.654
0
—
0
86.703
0
0.007
0
86.696
0
7.825
11.079
—
100
2.11
0
-2.11
0
—
0
0.232
0
1.022
0
-3.132
0
37.848
0
—
0
34.716
0
—
0
34.716
0
3.134
11.078
—
100
2.099
0
-2.099
0
—
0
0.308
0
2.008
0
-4.107
0
22.658
0
—
0
18.551
0
—
0
18.551
0
1.669
11.115
—
100
3.037
0
-3.037
0
—
0
0.377
0
1.097
0
-4.134
0
44.251
0
—
0
40.117
0
—
0
40.117
0
3.597
11.153
—
100
2.803
0
-2.803
0
—
0
0.383
0
1.179
0
-3.982
0
73.698
0
—
0
69.716
0
—
0
69.716
0
6.251
11.153
—
100
1.941
0
-1.941
0
—
0
0.384
0
0.899
0
-2.84
0
29.487
0
—
0
26.647
0
—
0
26.647
0
2.389
11.153
—
100
2.852
0
-2.852
0
—
0
0.381
0
1.63
0
-4.482
0
40.912
0
—
0
36.43
0
—
0
36.43
0
3.266
11.153
—
100
2.009
0
-2.009
0
—
0
0.378
0
1.666
0
-3.675
0
48.296
0
—
0
44.621
0
—
0
44.621
0
4.001
11.153
—
100
1.598
0
-1.598
0
—
0
0.384
0
1.629
0
-3.227
0
33.311
0
0.025
0
30.109
0
—
0
30.109
0
2.7
11.151
—
100
2.161
0
-2.161
0
—
0
0.384
0
1.022
0
-3.183
0
58.152
0
—
0
54.969
0
—
0
54.969
0
4.929
11.153
—
100
2.852
0
-2.852
0
—
0
0.381
0
1.045
0
-3.897
0
-53.114
0
0.001
0
-57.01
0
—
0
-57.01
0
-5.112
11.153
—
100
1.944
0
-1.944
0
—
0
0.381
0
1.308
0
-3.252
0
-0.698
0
—
0
-3.95
0
—
0
-3.95
0
-0.354
11.153
—
100
3.44
0
-3.44
0
—
0
0.41
0
1.326
0
-4.766
0
15.521
0
—
0
10.755
0
—
0
10.755
0
0.964
11.161
—
100
1.66
0
-1.66
0
—
0
0.386
0
0.878
0
-2.538
0
14.217
0
—
0
11.679
0
—
0
11.679
0
1.045
11.171
—
100
1.42
0
-1.42
0
—
0
0.381
0
1.383
0
-2.803
0
1.659
0
—
0
-1.144
0
—
0
-1.144
0
-0.099
11.54
—
100
2.999
0
-2.999
0
—
0
0.388
0
1.122
0
-4.121
0
19.96
0
—
0
15.839
0
—
0
15.839
0
1.33
11.912
—
100
2.368
0
-2.368
0
—
0
0.525
0
1.229
0
-3.597
0
-0.102
0
—
0
-3.692
0
—
0
-3.692
0
-0.31
11.916
—
100
1.89
0
-1.89
0
—
0
0.42
0
1.14
0
-3.03
0
13.64
0
—
0
10.61
0
—
0
10.61
0
0.86
12.32
—
100
5.43
0
-5.43
0
—
0
0.46
0
1.23
0
-6.66
0
-2.81
0
—
0
-9.47
0
—
0
-9.47
0
-0.72
13.15
—
100
2.08
0
-2.08
0
—
0
0.45
0
1.31
0
-3.39
0
24.43
0
—
0
21.04
0
—
0
21.04
0
1.55
13.61
—
2.61
-2.61
—
0.56
1.17
-3.78
1.08
—
-2.71
—
-2.71
-0.2
13.64
—
2.92
-2.92
—
0.42
0.82
-3.74
-12.69
—
-16.43
—
-16.43
-1.19
13.85
—
2.04
-2.04
—
0.39
1.68
-3.72
52.97
—
49.25
—
49.25
3.41
14.46
—
2.13
-2.13
—
0.38
1.11
-3.24
13.82
—
10.58
—
10.58
0.73
14.46
—
2.39
-2.39
—
0.42
1.1
-3.49
42.43
—
38.94
—
38.94
2.62
14.86
—
2.5
-2.5
—
0.36
0.78
-3.28
13.15
—
9.87
—
9.87
0.66
14.87
—
2.05
-2.05
—
0.44
1.32
-3.37
23.38
—
20.01
—
20.01
1.35
14.87
—
1.97
-1.97
—
0.41
1.05
-3.02
28.21
—
25.19
—
25.19
1.69
14.87
—
1.98
-1.98
—
0.46
1.37
-3.35
-21.66
—
-25.01
—
-25.01
-1.68
14.87
—
1.95
-1.95
—
0.41
0.9
-2.85
33.68
—
30.82
—
30.82
2.07
14.87
—
1.98
-1.98
—
0.42
1.11
-3.09
37.67
—
34.59
—
34.59
2.3
15.03
—
1.86
-1.86
—
0.41
1.14
-3
26.78
—
23.78
—
23.78
1.6
14.87
—
—
—
—
0.5
5.57
-5.57
29.19
—
23.62
—
23.62
1.59
14.87
—
—
—
—
0.43
2.5
-2.5
63.85
—
61.34
1.63
59.71
4.02
14.87
—
—
—
—
0.41
3.61
-3.61
14.44
—
10.83
-0.05
10.88
0.73
14.88
—
1.89
-1.89
—
0.38
1.11
-3
36.13
—
33.12
-0.17
33.29
2.24
14.88
—
—
—
—
0.39
3.3
-3.3
27.71
—
24.41
-0.06
24.47
1.65
14.86
—
—
—
—
0.4
2.99
-2.99
12.19
—
9.2
-0.23
9.43
0.63
14.89
—
—
—
—
0.38
2.72
-2.72
28.07
—
25.35
0.35
25
1.68
14.9
—
—
—
—
0.4
2.25
-2.25
-3.71
—
-5.96
-1.24
-4.72
-0.32
14.95
—
—
—
—
0.39
2.79
-2.79
20.02
—
17.23
0.55
16.69
1.118
14.93