C Rad Statements
CR
C Rad 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
118
100
68.1
57.7
49.9
42.3
—
0
35.7
30.3
35.7
30.3
14.2
12
4.7
4
—
0
18.9
16
2.8
2.4
16
13.6
0.473
33.8
138.41
100
70.298
50.8
68.117
49.2
—
0
49.267
35.6
56.573
40.9
11.544
8.3
-0.118
-0.09
0.1
0.07
11.526
8.3
-4.503
-3.3
15.929
11.5
0.473
33.668
111.2
100
57.8
52
53.4
48
—
0
28.9
26
34.5
31
18.9
17
—
0
—
0
18.9
17
7.9
7.1
10.9
9.8
0.322
33.8
90.6
100
55.2
60.9
35.4
39.1
—
0
28.2
31.1
28
30.9
7.4
8.2
-0.2
-0.2
0.1
0.1
7.3
8.1
1.8
2
5.4
6
0.16
33.8
84.4
100
46.7
55.3
37.7
44.7
—
0
30.4
36
31.3
37.1
6.4
7.6
—
0
-0.1
-0.1
6.3
7.5
3.1
3.7
3.2
3.8
0.095
33.8
98.826
100
55.886
56.5
42.94
43.5
—
0
34.244
34.7
36.682
37.1
6.258
6.3
0.128
0.1
-0.1
-0.1
6.286
6.4
1.806
1.8
4.479
4.5
0.128
35.056
83.5
100
44.3
53.1
39.2
46.9
—
0
24.3
29.1
24.6
29.5
14.6
17.5
-0.3
-0.4
—
0
14.3
17.1
7.2
8.6
7.1
8.5
0.21
33.8
62.7
100
38.2
60.9
24.5
39.1
—
0
23.6
37.6
23.7
37.8
0.8
1.3
—
0
—
0
0.8
1.3
3.7
5.9
-2.9
-4.6
-0.086
33.8
56.3
100
33.4
59.3
22.9
40.7
—
0
21.2
37.7
22.7
40.3
0.2
0.4
-0.1
-0.2
—
0
0.1
0.2
1.3
2.3
-1.2
-2.1
-0.035
33.8
77.452
100
39.902
51.5
37.55
48.5
—
0
20.098
25.9
22.655
29.3
14.895
19.2
-0.056
-0.07
—
0
14.839
19.2
3.537
4.6
11.302
14.6
0.318
35.492
63.2
100
34.2
54.1
29
45.9
—
0
18
28.5
20.2
32
8.8
13.9
—
0
-0.1
-0.2
8.7
13.8
3.8
6
4.9
7.8
0.145
33.8
60.5
100
34.1
56.4
26.4
43.6
—
0
17.6
29.1
20.4
33.7
6
9.9
—
0
—
0
6
9.9
0.4
0.7
5.6
9.3
0.166
33.8
60
100
35.2
58.7
24.8
41.3
—
0
16
26.7
18.6
31
6.2
10.3
—
0
—
0
6.2
10.3
3
5
3.2
5.3
0.095
33.8
74.328
100
44.065
59.3
30.263
40.7
—
0
15.849
21.3
20.479
27.6
9.784
13.2
-0.004
-0.005
—
0
9.78
13.2
-2.684
-3.6
12.565
16.9
0.376
33.39
52.6
100
30.1
57.2
22.5
42.8
—
0
14.7
27.9
17.1
32.5
5.4
10.3
-0.1
-0.2
0.1
0.2
5.4
10.3
1.5
2.9
3.8
7.2
0.115
33.1
42.9
100
23.6
55
19.3
45
—
0
15.4
35.9
18.4
42.9
0.9
2.1
-0.2
-0.5
-0.1
-0.2
0.6
1.4
3
7
-2.4
-5.6
-0.075
32.1
51.8
100
33
63.7
18.8
36.3
—
0
16.9
32.6
17.5
33.8
1.3
2.5
-0.4
-0.8
—
0
0.6
1.2
0.2
0.4
0.4
0.8
0.012
32.2
50.994
100
31.341
61.5
19.653
38.5
—
0
16.929
33.2
31.685
62.1
-12.032
-23.6
-0.535
-1.05
0.001
0.002
-12.566
-24.6
-0.166
-0.3
-12.4
-24.3
-0.399
31.056
55.6
100
34.7
62.4
20.9
37.6
—
0
16.6
29.9
19.2
34.5
1.7
3.1
-0.5
-0.9
—
0
1.2
2.2
2.6
4.7
-1.4
-2.5
-0.045
30.9
51.5
100
35.3
68.5
16.2
31.5
—
0
15.6
30.3
16.8
32.6
-0.6
-1.2
-0.5
-1
—
0
-1.1
-2.1
-0.2
-0.4
-0.9
-1.7
-0.029
30.9
47.3
100
28.9
61.1
18.4
38.9
—
0
14.8
31.3
17.2
36.4
1.2
2.5
-0.2
-0.4
—
0
1
2.1
0.2
0.4
0.8
1.7
0.026
31