Cantargia Statements
CA
Cantargia 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
—
100
—
0
—
0
68.049
0
3.497
0
71.135
0
-71.135
0
-0.122
0
—
0
-71.257
0
—
0
-71.257
0
-0.4
178.12
—
100
—
0
—
0
75.275
0
3.305
0
78.705
0
-78.705
0
2.25
0
0.001
0
-76.454
0
—
0
-76.454
0
-0.458
166.99
—
100
—
0
—
0
56.574
0
3.969
0
62.623
0
-62.623
0
6.222
0
—
0
-56.401
0
—
0
-56.401
0
-0.338
166.99
—
100
—
0
—
0
72.984
0
4.112
0
77.554
0
-77.554
0
1.639
0
—
0
-75.915
0
—
0
-75.915
0
-0.455
166.99
—
100
—
0
—
0
87.967
0
3.025
0
89.712
0
-89.712
0
-0.893
0
—
0
-90.605
0
—
0
-90.605
0
-0.545
166.35
—
100
—
0
—
0
69.657
0
3.888
0
74.228
0
-74.228
0
3.745
0
—
0
-70.483
0
—
0
-70.483
0
-0.49
143.84
—
100
—
0
—
0
90.613
0
3.925
0
96.006
0
-96.006
0
2.751
0
-0.001
0
-93.256
0
—
0
-93.256
0
-0.775
120.4
—
100
—
0
—
0
116.45
0
4.126
0
121.6
0
-121.6
0
4.133
0
—
0
-117.47
0
—
0
-117.47
0
-0.976
120.4
—
100
—
0
—
0
101.8
0
3.23
0
105.75
0
-105.75
0
1.569
0
—
0
-104.18
0
—
0
-104.18
0
-0.865
120.4
—
100
—
0
—
0
100.83
0
3.228
0
104.75
0
-104.75
0
0.918
0
—
0
-103.83
0
—
0
-103.83
0
-0.862
120.39
—
100
—
0
—
0
81.086
0
5.439
0
86.596
0
-86.596
0
0.703
0
—
0
-85.893
0
—
0
-85.893
0
-0.713
120.4
—
100
—
0
—
0
68.996
0
3.412
0
73.173
0
-73.173
0
0.572
0
—
0
-72.601
0
—
0
-72.601
0
-0.603
120.4
—
100
—
0
—
0
—
0
3.45
0
56.458
0
-56.458
0
-0.031
0
0.001
0
-56.488
0
—
0
-56.488
0
-0.6
94.124
—
100
—
0
—
0
35.656
0
3.96
0
39.893
0
-39.893
0
0.342
0
-0.001
0
-39.552
0
—
0
-39.552
0
-0.434
91.092
—
100
—
0
—
0
33.699
0
4.074
0
37.657
0
-37.657
0
0.141
0
0.456
0
-37.06
0
—
0
-37.06
0
-0.407
91.005
—
100
—
0
—
0
36.108
0
3.435
0
39.937
0
-39.937
0
0.408
0
-0.456
0
-39.985
0
—
0
-39.985
0
-0.492
81.298
—
100
—
0
—
0
32.803
0
3.37
0
36.429
0
-36.429
0
0.154
0
—
0
-36.275
0
—
0
-36.275
0
-0.506
71.646
—
100
—
0
—
0
23.24
0
2.624
0
26.303
0
-26.303
0
0.303
0
—
0
-26
0
—
0
-26
0
-0.36
72.222
—
100
—
0
—
0
20.79
0
4.28
0
25.196
0
-25.196
0
0.184
0
—
0
-25.012
0
—
0
-25.012
0
-0.34
73.565
—
100
—
0
—
0
20.643
0
2.823
0
23.661
0
-23.661
0
0.139
0
—
0
-23.522
0
—
0
-23.522
0
-0.36
65.339
—
100
—
0
—
0
32.205
0
—
0
28.081
0
-28.081
0
0.223
0
—
0
-27.858
0
—
0
-27.858
0
-0.416
66.924
—
100
—
0
—
0
13.866
0
—
0
21.412
0
-21.412
0
-0.044
0
—
0
-21.456
0
—
0
-21.456
0
-0.32
67.05
—
100
6.29
0
-6.29
0
19.88
0
2.24
0
22.27
0
-28.56
0
0.42
0
—
0
-28.15
0
—
0
-28.15
0
-0.43
65.46
—
100
2.31
0
-2.31
0
11
0
1.84
0
12.94
0
-15.25
0
1.55
0
—
0
-13.7
0
—
0
-13.7
0
-0.21
65.23
—
1.86
-1.86
12.21
2.27
14.61
-16.47
-0.25
—
-16.72
—
-16.72
-0.35
47.94
—
1.91
-1.91
7.63
1.81
9.4
-11.31
—
-0.04
-11.31
—
-11.31
-0.34
32.99
—
1.92
-1.92
11.37
2.14
13.96
-15.88
—
—
-15.88
—
-15.88
-0.49
32.43
—
1.23
-1.23
15.66
1.85
17.19
-18.42
0.01
-0.32
-18.4
—
-18.4
-0.69
26.5
—
1.46
-1.46
15.81
1.75
17.59
-19.05
0.07
—
-18.98
—
-18.98
-0.86
22.17
—
1.2
-1.2
9.43
1.74
11.29
-12.49
—
—
-12.49
—
-12.49
-0.67
18.71
—
1.04
-1.04
5.19
1.68
6.89
-7.93
—
—
-7.93
—
-7.93
-0.48
16.5
—
1.41
-1.41
5.06
1.62
6.69
-8.1
—
—
-8.1
—
-8.1
-0.57
14.31
—
1.34
-1.34
1.88
1.65
3.55
-4.89
-0.11
—
-5
—
-5
-0.35
14.31
—
0.69
-0.69
1.03
1.33
2.44
-3.13
—
—
-3.13
—
-3.13
-0.22
14.2
—
1.76
-1.76
2.9
0.71
3.67
-5.43
—
—
-5.43
—
-5.43
-0.38
14.2
—
1.16
-1.16
1.24
1.12
2.35
-3.51
-0.11
—
-3.63
—
-3.63
-0.26
14.2
—
0.63
-0.63
0.77
1.03
1.8
-2.43
-0.11
—
-2.55
—
-2.55
-0.35
7.21
—
0.69
-0.69
0.9
0.38
1.29
-1.98
-0.14
—
-2.12
—
-2.12
-0.29
7.21
—
0.95
-0.95
0.88
—
0.88
-1.83
-0.01
—
-1.84
—
-1.84
-0.26
7.21
—
0.93
-0.93
0.94
—
0.94
-1.87
—
—
-1.87
—
-1.87
-0.26
7.21