Ratos Statements
RA
Ratos 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
9 114
100
4 871
53.4
4 243
46.6
—
0
2 296
25.2
3 284
36
959
10.5
-30
-0.3
-15
-0.2
914
10
179
2
608
6.7
1.85
328.65
7 825
100
4 255
54.4
3 570
45.6
—
0
2 170
27.7
3 339
42.7
231
3
-33
-0.4
-22
-0.3
176
2.2
50
0.6
21
0.3
0.064
327.17
7 960
100
4 589
57.7
3 371
42.3
—
0
2 261
28.4
4 018
50.5
-647
-8.1
-343
-4.3
373
4.7
1 042
13.1
63
0.8
475
6
1.422
334.05
7 971
100
4 496
56.4
3 475
43.6
—
0
2 027
25.4
3 083
38.7
392
4.9
-46
-0.6
-37
-0.5
309
3.9
22
0.3
184
2.3
0.57
322.81
10 001
100
5 625
56.2
4 376
43.8
—
0
2 267
22.7
3 420
34.2
956
9.6
-97
-1
-28
-0.3
831
8.3
149
1.5
586
5.9
1.798
325.93
7 817
100
4 393
56.2
3 424
43.8
—
0
2 102
26.9
3 208
41
216
2.8
-92
-1.2
-34
-0.4
90
1.2
33
0.4
-28
-0.4
-0.086
325.9
8 195
100
4 964
60.6
3 231
39.4
—
0
1 969
24
3 017
36.8
214
2.6
-142
-1.7
37
0.5
109
1.3
63
0.8
-35
-0.4
-0.107
325.86
7 039
100
4 313
61.3
2 726
38.7
—
0
1 490
21.2
2 357
33.5
369
5.2
-17
-0.2
-9
-0.1
343
4.9
60
0.9
200
2.8
0.61
327.79
8 420
100
5 089
60.4
3 331
39.6
—
0
1 543
18.3
2 451
29.1
880
10.5
-54
-0.6
-1
-0.01
825
9.8
135
1.6
598
7.1
1.83
326.78
6 220
100
3 822
61.4
2 398
38.6
—
0
1 492
24
2 381
38.3
17
0.3
-115
-1.8
—
0
-98
-1.6
41
0.7
-215
-3.5
-0.662
324.69
5 754
100
3 600
62.6
2 154
37.4
—
0
1 310
22.8
2 040
35.5
114
2
173
3
—
0
289
5
-94
-1.6
308
5.4
0.939
328.08
5 371
100
3 293
61.3
2 078
38.7
—
0
1 106
20.6
1 756
32.7
322
6
-200
-3.7
—
0
122
2.3
63
1.2
13
0.2
0.04
325.75
6 994
100
3 979
56.9
3 015
43.1
—
0
1 315
18.8
2 004
28.7
1 011
14.5
-184
-2.6
—
0
827
11.8
166
2.4
620
8.9
1.9
324.74
4 432
100
2 573
58.1
1 859
41.9
—
0
1 124
25.4
1 724
38.9
135
3
-67
-1.5
-1
-0.02
67
1.5
31
0.7
1 696
38.3
5.31
319.1
20 941
100
12 624
60.3
8 317
39.7
—
0
4 358
20.8
6 904
33
1 413
6.7
-540
-2.6
—
0
873
4.2
258
1.2
693
3.3
2.15
321.04
4 868
100
3 020
62
1 848
38
—
0
973
20
1 539
31.6
309
6.3
-119
-2.4
—
0
190
3.9
37
0.8
100
2.1
0.31
320.9
6 525
100
3 774
57.8
2 751
42.2
—
0
1 176
18
1 820
27.9
931
14.3
-141
-2.2
—
0
790
12.1
155
2.4
700
10.7
2.18
320.64
4 705
100
2 921
62.1
1 784
37.9
—
0
1 114
23.7
1 770
37.6
14
0.3
-141
-3
—
0
-127
-2.7
-3
-0.06
-124
-2.6
-0.38
319.01
21 286
100
13 404
63
7 882
37
—
0
4 612
21.7
6 830
32.1
1 052
4.9
-337
-1.6
—
0
718
3.4
139
0.7
673
3.2
2.1
320.17
5 996
100
3 417
57
2 579
43
—
0
1 493
24.9
1 810
30.2
769
12.8
-93
-1.6
—
0
676
11.3
66
1.1
543
9.1
1.7
319.32
7 354
100
4 183
56.9
3 171
43.1
—
0
1 645
22.4
2 553
34.7
618
8.4
-134
-1.8
-1
-0.01
514
7
98
1.3
409
5.6
1.282
319.11