Qliro Statements
QL
Qliro 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
151.3
100
2.6
1.7
148.7
98.3
—
0
60.4
39.9
111
73.4
37.7
24.9
-32.6
-21.5
-0.1
-0.07
5
3.3
1.7
1.1
3.4
2.2
0.178
19.08
149
100
1.6
1.1
147.4
98.9
—
0
55.8
37.4
110.5
74.2
36.9
24.8
-31.1
-20.9
-0.5
-0.3
5.3
3.6
1.9
1.3
3.4
2.3
0.178
19.073
147.9
100
1.5
1
146.4
99
—
0
52.8
35.7
113.3
76.6
33.1
22.4
-30.4
-20.6
-0.1
-0.07
2.6
1.8
1.1
0.7
1.5
1
0.079
19.073
141.9
100
1.7
1.2
140.2
98.8
—
0
58.9
41.5
110.3
77.7
29.9
21.1
-28.1
-19.8
-0.1
-0.07
1.7
1.2
1
0.7
0.7
0.5
0.037
19.073
142.7
100
2
1.4
140.7
98.6
—
0
57.9
40.6
114.7
80.4
26
18.2
-23.2
-16.3
—
0
2.8
2
2
1.4
0.8
0.6
0.042
19.073
137.7
100
2.1
1.5
135.6
98.5
—
0
56.6
41.1
112.6
81.8
23
16.7
-19.1
-13.9
-2.8
-2.03
1.1
0.8
—
0
1.1
0.8
0.058
19.073
132.4
100
3.1
2.3
129.3
97.7
—
0
81
61.2
156.5
118.2
-27.2
-20.5
-18
-13.6
-1
-0.8
-46.2
-34.9
-9
-6.8
-37.1
-28.02
-1.79
20.723
120.7
100
2.2
1.8
118.5
98.2
—
0
66.5
55.1
133.5
110.6
-15
-12.4
-11.9
-9.9
—
0
-26.9
-22.3
-5.1
-4.2
-21.8
-18.06
-1.177
18.523
117.6
100
2
1.7
115.6
98.3
—
0
71.6
60.9
139.1
118.3
-23.5
-20
-10.5
-8.9
0.1
0.09
-33.9
-28.8
-6.5
-5.5
-27.4
-23.3
-1.525
17.973
119.2
100
2
1.7
117.2
98.3
—
0
60.8
51
114.6
96.1
2.6
2.2
-10
-8.4
-1.2
-1.007
-8.6
-7.2
-1.4
-1.2
-7.2
-6.04
-0.401
17.973
114.3
100
0.8
0.7
113.5
99.3
—
0
67.7
59.2
121
105.9
-7.5
-6.6
-11.1
-9.7
0.1
0.09
-18.5
-16.2
-3.4
-3
-15.1
-13.2
-0.84
17.973
108.3
100
0.9
0.8
107.4
99.2
—
0
58.8
54.3
107.7
99.4
-0.3
-0.3
-9.4
-8.7
—
0
-9.7
-9
-1.6
-1.5
-8.1
-7.5
-0.451
17.973
107.3
100
1
0.9
106.3
99.1
—
0
59.3
55.3
111.3
103.7
-5
-4.7
-9.8
-9.1
-0.1
-0.09
-14.9
-13.9
-2.7
-2.5
-12.2
-11.4
-0.679
17.973
105.7
100
1
0.9
104.7
99.1
—
0
55.2
52.2
100.9
95.5
3.8
3.6
-9.4
-8.9
0.3
0.3
-5.3
-5.01
-0.7
-0.7
-4.6
-4.4
-0.24
18
107.1
100
1.1
1
106
99
—
0
59.1
55.2
114.1
106.5
-8.1
-7.6
-9.2
-8.6
0.1
0.09
-17.2
-16.06
-1.6
-1.5
-15.6
-14.6
-0.868
17.973
104.7
100
0.8
0.8
103.9
99.2
—
0
54.4
52
104.6
99.9
-0.7
-0.7
-8.9
-8.5
0.1
0.1
-9.5
-9.07
-0.9
-0.9
-8.6
-8.2
-0.478
17.973
94.8
100
1.2
1.3
93.6
98.7
—
0
54.6
57.6
120.6
127.2
-27
-28.5
-8.7
-9.2
—
0
-35.7
-37.7
-7.6
-8.02
-28.2
-29.7
-1.569
17.973
105.1
100
1
1
104.1
99
—
0
54.4
51.8
114
108.5
-9.9
-9.4
-8.8
-8.4
—
0
-18.7
-17.8
-4
-3.8
-14.6
-13.9
-0.812
17.973