Stockwik Forvaltning Statements
ST
Stockwik Forvaltning 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
213.6
100
79.7
37.3
133.9
62.7
—
0
95.6
44.8
129.8
60.8
4.1
1.9
-13.1
-6.1
—
0
-9
-4.2
-0.4
-0.2
-8.6
-4.03
-1.363
6.311
200.8
100
69.6
34.7
131.2
65.3
—
0
89.4
44.5
121.4
60.5
9.8
4.9
-13.4
-6.7
-0.1
-0.05
-3.7
-1.8
-0.5
-0.2
-3.2
-1.6
-0.507
6.311
242.6
100
95.7
39.4
146.9
60.6
—
0
94
38.7
129.3
53.3
17.6
7.3
-12.2
-5.03
-0.1
-0.04
5.3
2.2
19.3
8
-14
-5.8
-2.218
6.311
173.3
100
68.1
39.3
105.2
60.7
—
0
70.8
40.9
97.9
56.5
7.3
4.2
-14.6
-8.4
—
0
-7.3
-4.2
-0.7
-0.4
-6.6
-3.8
-1.046
6.311
210.8
100
83.7
39.7
127.1
60.3
—
0
90.7
43
125
59.3
2.1
1
-12.4
-5.9
—
0
-17
-8.06
-4
-1.9
-13
-6.2
-2.06
6.311
192.9
100
67.8
35.1
125.1
64.9
—
0
83
43
114.5
59.4
10.6
5.5
-15.5
-8.04
-0.1
-0.05
-5
-2.6
-1.4
-0.7
-3.6
-1.9
-0.57
6.311
238.3
100
111.5
46.8
126.8
53.2
—
0
77.8
32.6
109.6
46
17.2
7.2
-11.2
-4.7
—
0
6
2.5
-2.7
-1.1
8.8
3.7
1.407
6.255
180.7
100
87.3
48.3
93.4
51.7
—
0
59.7
33
85.6
47.4
7.8
4.3
-8.5
-4.7
—
0
-0.7
-0.4
-0.5
-0.3
-0.2
-0.1
-0.032
6.156
195.2
100
89.9
46.1
105.3
53.9
—
0
72.7
37.2
100.7
51.6
4.6
2.4
-11.4
-5.8
0.1
0.05
-6.7
-3.4
1
0.5
-7.7
-3.9
-1.251
6.156
150.4
100
57.6
38.3
92.8
61.7
—
0
58.8
39.1
83
55.2
9.8
6.5
-7.5
-5
—
0
2.3
1.5
-0.7
-0.5
2.9
1.9
0.46
6.309
584.5
100
268.1
45.9
316.4
54.1
—
0
196.2
33.6
285.8
48.9
30.6
5.2
-30
-5.1
—
0
0.6
0.1
9.5
1.6
-11
-1.9
-1.92
5.722
133.5
100
64.1
48
69.4
52
—
0
42.5
31.8
62.1
46.5
7.3
5.5
-7.9
-5.9
-0.1
-0.07
-0.7
-0.5
-0.5
-0.4
-1.3
-1
-0.21
6.156
145.2
100
68.7
47.3
76.5
52.7
—
0
52.4
36.1
75.6
52.1
0.9
0.6
-8.6
-5.9
-0.1
-0.07
-7.8
-5.4
-0.9
-0.6
-6.9
-4.8
-1.25
5.518
118.5
100
48.3
40.8
70.2
59.2
—
0
45.4
38.3
66.2
55.9
4
3.4
-8.2
-6.9
0.1
0.08
-4.1
-3.5
3.5
3
-7.7
-6.5
-1.529
5.037
144.1
100
78.5
54.5
65.6
45.5
—
0
42.1
29.2
62.3
43.2
3.3
2.3
-7.5
-5.2
-0.1
-0.07
-4.3
-3
2.7
1.9
-6.9
-4.8
-1.381
4.996
100
100
51.6
51.6
48.4
48.4
—
0
31.8
31.8
47.9
47.9
0.5
0.5
-9
-9
—
0
-8.5
-8.5
-16.1
-16.1
7.5
7.5
1.539
4.872
98.4
100
53
53.9
45.4
46.1
—
0
27.6
28
39.6
40.2
5.8
5.9
-4.2
-4.3
—
0
1.6
1.6
-0.5
-0.5
2.1
2.1
0.397
5.296
96.3
100
51
53
45.3
47
—
0
29.4
30.5
44.7
46.4
0.6
0.6
-4.5
-4.7
—
0
-3.9
-4.05
-0.4
-0.4
-3.5
-3.6
-0.784
4.466
124.8
100
67.4
54
57.4
46
—
0
33.1
26.5
48.1
38.5
9.3
7.5
-5.2
-4.2
-0.1
-0.08
4
3.2
2.7
2.2
1.4
1.1
0.314
4.466
100.6
100
56.3
56
44.3
44
—
0
23.1
23
34.9
34.7
9.4
9.3
-3.2
-3.2
-0.1
-0.1
6.1
6.1
-30.9
-30.7
37
36.8
7.73
4.787
76.2
100
46.9
61.5
29.3
38.5
—
0
21.8
28.6
34.1
44.8
-4.8
-6.3
-3
-3.9
—
0
-7.8
-10.2
-0.4
-0.5
-7.4
-9.7
-1.745
4.241
44.5
100
21.4
48.1
23.1
51.9
—
0
14.9
33.5
24.7
55.5
-1.6
-3.6
-2.4
-5.4
0.1
0.2
-3.9
-8.8
-0.4
-0.9
-3.5
-7.9
-0.868
4.033
34
100
16.1
47.4
17.9
52.6
—
0
11.7
34.4
18.2
53.5
-0.3
-0.9
-0.9
-2.6
—
0
-1.2
-3.5
0.1
0.3
-1.3
-3.8
-0.363
3.578
29.2
100
15.1
51.7
14.1
48.3
—
0
9.3
31.8
14.2
48.6
-0.1
-0.3
-0.9
-3.08
—
0
-1
-3.4
-0.3
-1.03
-0.7
-2.4
-0.196
3.565
33.6
100
17.1
50.9
16.5
49.1
—
0
11.8
35.1
16.8
50
-0.3
-0.9
-0.9
-2.7
—
0
-1.2
-3.6
-19.6
-58.3
18.4
54.8
4.97
3.7
30
100
15.5
51.7
14.5
48.3
—
0
8.6
28.7
13.2
44
1.3
4.3
-0.6
-2
—
0
0.7
2.3
-0.2
-0.7
0.8
2.7
0.23
3.4
22.9
100
11.4
49.8
11.5
50.2
—
0
7.2
31.4
11.6
50.7
-0.1
-0.4
-0.4
-1.7
0.1
0.4
-0.4
-1.7
-12.1
-52.8
11.7
51.1
3.54
3.3
19.5
100
11.5
59
8
41
—
0
5.6
28.7
9.3
47.7
-1.3
-6.7
0.1
0.5
0.1
0.5
-1.1
-5.6
-0.1
-0.5
-1
-5.1
-0.3
3.3
23.2
100
14.1
60.8
9.1
39.2
—
0
7.3
31.5
11.2
48.3
-2.1
-9.05
-0.4
-1.7
-0.2
-0.9
-2.5
-10.8
-0.2
-0.9
-2.3
-9.9
-0.69
3.3
21.9
100
11.6
53
10.3
47
—
0
6.8
31.1
10.7
48.9
-0.4
-1.8
-0.8
-3.7
-0.2
-0.9
-1.2
-5.5
-0.1
-0.5
-1.1
-5.02
-0.33
3.3
25.3
100
12.6
49.8
12.7
50.2
—
0
7.2
28.5
12.3
48.6
0.4
1.6
-0.1
-0.4
-0.1
-0.4
0.3
1.2
—
0
-11.5
-45.5
-3.7
3.1
23
100
13.5
58.7
9.5
41.3
—
0
5.9
25.7
9.5
41.3
—
0
-2.4
-10.4
—
0
-2.4
-10.4
-0.1
-0.4
-3
-13.04
-1.15
2.6
23.2
100
13.6
58.6
9.6
41.4
—
0
7
30.2
11
47.4
-1.4
-6.03
-0.5
-2.2
—
0
-1.9
-8.2
-0.3
-1.3
-1.8
-7.8
-0.75
2.4
11.3
100
5.5
48.7
5.8
51.3
—
0
4
35.4
6.5
57.5
-0.7
-6.2
-0.6
-5.3
—
0
-1.3
-11.5
-0.1
-0.9
-1.3
-11.5
-0.56
2.3
-14.6
100
-10.5
71.9
-4.1
28.1
—
0
-2.6
17.8
-4
27.4
-0.1
0.7
0.1
-0.7
-0.2
1.4
—
0
0.1
-0.7
-0.9
6.2
-0.4
2.2
18.8
100
9.3
49.5
9.5
50.5
—
0
6.1
32.4
9.6
51.1
-0.1
-0.5
-0.6
-3.2
—
0
-0.7
-3.7
-0.2
-1.06
-0.6
-3.2
-0.28
2.1
23
100
13
56.5
10
43.5
—
0
7.2
31.3
11.5
50
-1.5
-6.5
-1.1
-4.8
—
0
-2.6
-11.3
-0.2
-0.9
-2.4
-10.4
-1.19
2
21
100
11.6
55.2
9.4
44.8
—
0
6.4
30.5
10.4
49.5
-1
-4.8
-0.6
-2.9
—
0
-1.6
-7.6
-0.2
-1
-1.4
-6.7
-0.77
1.8
26
100
15.2
58.5
10.7
41.2
—
0
7.1
27.3
9.8
37.7
1
3.8
-0.7
-2.7
-1.7
-6.5
0.3
1.2
0.1
0.4
0.2
0.8
0.11
1.8
13.9
100
9.7
69.8
4.2
30.2
—
0
4.7
33.8
6.5
46.8
-2.3
-16.5
-0.6
-4.3
-0.2
-1.4
-2.9
-20.9
-0.1
-0.7
-2.9
-20.9
-1.61
1.8
16.9
100
11.7
69.2
5.2
30.8
—
0
4.6
27.2
9.7
57.4
-4.5
-26.6
-0.1
-0.6
-0.3
-1.8
-4.6
-27.2
-0.1
-0.6
-4.5
-26.6
-2.5
1.8
21.9
100
16.1
73.5
5.8
26.5
—
0
6.9
31.5
9.1
41.6
-3.3
-15.07
-0.2
-0.9
-0.4
-1.8
-3.5
-16
-0.1
-0.5
-3.3
-15.07
-1.83
1.8
28.5
100
20.8
73
7.7
27
—
0
10.1
35.4
15.2
53.3
-7.5
-26.3
-0.3
-1.05
0.3
1.1
-7.8
-27.4
—
0
-7.7
-27.02
-5.93
1.3
25.1
100
18.2
72.5
6.9
27.5
—
0
7
27.9
10.6
42.2
-3.7
-14.7
-0.2
-0.8
—
0
-3.9
-15.5
-0.1
-0.4
-3.8
-15.1
-2.92
1.3