BICO Group Statements
BI
BICO Group 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
534
100
259
48.5
275
51.5
91.1
17.1
247.2
46.3
325
60.9
-50
-9.4
-36
-6.7
0.1
0.02
-85.9
-16.09
-7.3
-1.4
-77.8
-14.6
-1.102
70.575
510.3
100
280.2
54.9
230.1
45.1
167.5
32.8
264.7
51.9
417.5
81.8
-187.4
-36.7
179.5
35.2
—
0
-14.4
-2.8
14.7
2.9
-28.2
-5.5
-0.4
70.575
620.9
100
181.8
29.3
439.1
70.7
—
0
217.2
35
186.3
30
252.8
40.7
-301.1
-48.5
—
0
-629.8
-101.4
-18.8
-3.03
-896.4
-144.4
-12.7
70.575
587.2
100
276.9
47.2
310.3
52.8
—
0
261
44.4
373.1
63.5
-62.8
-10.7
-2.8
-0.5
-0.1
-0.02
-65.7
-11.2
4.6
0.8
-70.6
-12.02
-1
70.575
541.1
100
379.9
70.2
161.2
29.8
—
0
262.5
48.5
348.3
64.4
-187.1
-34.6
100.4
18.6
—
0
-855.1
-158.03
43.2
8
-898.3
-166.01
-12.292
73.081
500.7
100
233.7
46.7
267
53.3
—
0
294.4
58.8
369.9
73.9
-102.9
-20.6
-27.9
-5.6
—
0
-130.8
-26.1
-12.3
-2.5
-117.7
-23.5
-1.668
70.563
674.1
100
143.7
21.3
530.4
78.7
—
0
347.3
51.5
608.9
90.3
-78.5
-11.6
-219.4
-32.5
—
0
-922.9
-136.9
-21.1
-3.1
-899.3
-133.4
-13.731
65.492
550.6
100
86
15.6
464.6
84.4
—
0
313.6
57
538.8
97.9
-74.2
-13.5
234.7
42.6
—
0
160.5
29.2
93.9
17.1
66.4
12.1
1.036
64.086
537.6
100
96.1
17.9
441.5
82.1
—
0
314.1
58.4
577.8
107.5
-136.3
-25.4
193.3
36
-0.1
-0.02
56.9
10.6
13.8
2.6
43.6
8.1
0.654
66.623
477.2
100
83.1
17.4
394.1
82.6
—
0
281.6
59
476.9
99.9
-82.8
-17.4
35.3
7.4
—
0
-47.5
-10
-4
-0.8
-43.6
-9.1
-0.684
63.726
519.1
100
115.9
22.3
403.2
77.7
—
0
262.9
50.6
456.6
88
-53.4
-10.3
57.5
11.1
—
0
4.1
0.8
30
5.8
-25.6
-4.9
-0.414
61.821
315.6
100
61.4
19.5
254.2
80.5
—
0
182.3
57.8
345.5
109.5
-91.3
-28.9
-22.9
-7.3
—
0
-114.2
-36.2
-9.2
-2.9
-104.2
-33.02
-1.807
57.653
293.1
100
64.4
22
228.7
78
—
0
138
47.1
260.1
88.7
-31.4
-10.7
-17.6
-6.005
—
0
-49
-16.7
1.5
0.5
-50.3
-17.2
-0.887
56.733
129.5
100
13.3
10.3
116.2
89.7
—
0
86.6
66.9
177
136.7
-60.8
-46.9
6.5
5
—
0
-54.3
-41.9
-6.5
-5.02
-47.5
-36.7
-0.899
52.852
239.22
100
43.48
18.2
195.74
81.8
—
0
103.6
43.3
181.58
75.9
14.161
5.9
4.899
2
—
0
19.06
8
5.841
2.4
13.718
5.7
0.273
50.315
51.518
100
10.168
19.7
41.35
80.3
—
0
31.517
61.2
63.412
123.1
-22.062
-42.8
7.956
15.4
—
0
-14.106
-27.4
0.151
0.3
-14.22
-27.6
-0.318
44.667
41.603
100
3.251
7.8
38.352
92.2
—
0
31.136
74.8
55.899
134.4
-17.547
-42.2
-14.323
-34.4
—
0
-31.87
-76.6
-6.337
-15.2
-25.321
-60.9
-0.578
43.791