Traction Statements
TR
Traction 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
0.4
100
—
0
—
0
—
0
—
0
2.5
625
-2.1
-525
217.7
54425
-0.1
-25
215.5
53875
—
0
215.5
53875
14.571
14.79
0.4
100
—
0
—
0
—
0
—
0
2.8
700
-2.4
-600
130.5
32625
0.1
25
128.2
32050
—
0
128.2
32050
8.668
14.79
0.3
100
—
0
—
0
—
0
—
0
3.2
1066.7
-2.9
-966.7
301.9
100633.3
-0.1
-33.3
298.9
99633.3
3.8
1266.7
295.1
98366.7
19.953
14.79
0.3
100
—
0
—
0
—
0
—
0
2
666.7
-1.7
-566.7
-208.4
-69466.7
0.1
33.3
-210
-70000
—
0
-210
-70000
-14.199
14.79
0.3
100
—
0
—
0
—
0
—
0
2.6
866.7
-2.3
-766.7
-24
-8000.000000000002
—
0
-26.3
-8766.7
—
0
-26.3
-8766.7
-1.778
14.79
0.3
100
—
0
—
0
—
0
—
0
3
1000
-2.7
-900
213.7
71233.3
—
0
211
70333.3
—
0
211
70333.3
14.266
14.79
0.3
100
—
0
—
0
—
0
—
0
3.4
1133.3
-3.1
-1033.3
222.2
74066.7
—
0
219.1
73033.3
3.5
1166.7
215.6
71866.7
14.577
14.79
0.3
100
—
0
—
0
—
0
—
0
2.2
733.3
-1.9
-633.3
-202.1
-67366.7
—
0
-204
-68000
1.2
400
-205.2
-68400
-13.874
14.79
0.3
100
—
0
—
0
—
0
—
0
2.6
866.7
-2.3
-766.7
-366.7
-122233.3
0.1
33.3
-368.9
-122966.7
—
0
-368.9
-122966.7
-24.943
14.79
0.3
100
—
0
—
0
—
0
—
0
2.8
933.3
-2.5
-833.3
-16.7
-5566.7
-0.1
-33.3
-19.3
-6433.3
—
0
-19.3
-6433.3
-1.305
14.79
0.3
100
—
0
—
0
—
0
—
0
3.7
1233.3
-3.4
-1133.3
489.3
163100
-0.1
-33.3
485.8
161933.3
—
0
485.8
161933.3
32.847
14.79
0.4
100
—
0
—
0
—
0
—
0
1.5
375
-1.1
-275.000000000006
198.7
49675
—
0
197.6
49400
—
0
197.6
49400
13.36
14.79
0.4
100
—
0
—
0
—
0
—
0
2.4
600
-2
-500
161.5
40375
0.1
25
159.6
39900
—
0
159.6
39900
10.791
14.79
0.5
100
—
0
—
0
—
0
—
0
2.4
480
-1.9
-380.000000000007
502.7
100540
—
0
500.8
100160
—
0
500.8
100160
33.86
14.79
0.4
100
—
0
—
0
—
0
—
0
1.4
350
-1
-250
208
52000
—
0
207
51750
—
0
207
51750
13.996
14.79
0.4
100
—
0
—
0
—
0
—
0
3.3
825
-2.9
-725
272.9
68225
0.1
25
270.1
67525
—
0
270.1
67525
18.262
14.79
0.8
100
—
0
—
0
—
0
—
0
3.3
412.5
-2.5
-312.5
169.1
21137.5
-0.1
-12.5
166.5
20812.5
—
0
166.5
20812.5
11.258
14.79
0.3
100
—
0
—
0
—
0
—
0
3
1000
-2.7
-900
-659.6
-219866.7
—
0
-662.3
-220766.7
—
0
-662.3
-220766.7
-44.78
14.79
0.3
100
—
0
—
0
—
0
—
0
3.6
1200
-3.3
-1100.000000000004
158.1
52700
-0.1
-33.3
154.7
51566.7
—
0
154.7
51566.7
10.46
14.79
1.6
100
—
0
—
0
—
0
—
0
2.7
168.8
-1.1
-68.8
-78.8
-4925
—
0
-79.9
-4993.8
—
0
-79.9
-4993.8
-5.402
14.79