Dedicare AB Statements
DE
Dedicare AB 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
439.6
100
—
0
—
0
—
0
293.6
66.8
420.7
95.7
18.9
4.3
0.7
0.2
—
0
19.6
4.5
4.3
1
15.3
3.5
1.59
9.623
430.2
100
—
0
—
0
—
0
287.9
66.9
415.1
96.5
15.1
3.5
-1.6
-0.4
—
0
13.5
3.1
3
0.7
10.5
2.4
1.088
9.653
464.19
100
—
0
—
0
—
0
293.79
63.3
424.92
91.5
39.271
8.5
2.2
0.5
0.062
0.01
41.533
8.9
7.831
1.7
33.702
7.3
3.503
9.622
524.5
100
—
0
—
0
—
0
333.8
63.6
487.8
93
36.7
7
0.5
0.1
—
0
37.2
7.1
8
1.5
29.2
5.6
3.02
9.669
478.9
100
—
0
—
0
—
0
295.8
61.8
444.5
92.8
34.4
7.2
-4.6
-1
—
0
29.8
6.2
6.9
1.4
22.9
4.8
2.37
9.662
503.2
100
—
0
—
0
—
0
301.1
59.8
465.2
92.4
38
7.6
-6.7
-1.3
—
0
31.3
6.2
6.8
1.4
24.5
4.9
2.55
9.608
499.31
100
—
0
—
0
—
0
305.91
61.3
467.9
93.7
31.412
6.3
-1.4
-0.3
-1.464
-0.3
29.948
6
4.751
1
25.197
5
2.67
9.436
450
100
—
0
—
0
—
0
276.2
61.4
408.9
90.9
41.1
9.1
-1.9
-0.4
—
0
39.2
8.7
10.3
2.3
28.9
6.4
3.01
9.601
423.9
100
—
0
—
0
—
0
254.6
60.1
386.6
91.2
37.3
8.8
-2
-0.5
—
0
35.3
8.3
8.7
2.1
26.6
6.3
2.77
9.603
394.8
100
—
0
—
0
—
0
248.7
63
368.6
93.4
26.2
6.6
-0.2
-0.05
-0.1
-0.03
25.9
6.6
5.4
1.4
20.5
5.2
2.17
9.447
354.28
100
—
0
—
0
—
0
221.28
62.5
328.2
92.6
26.081
7.4
-1.504
-0.4
—
0
24.577
6.9
8.013
2.3
16.564
4.7
1.763
9.395
330.7
100
—
0
—
0
—
0
209.6
63.4
307.8
93.1
22.9
6.9
2.1
0.6
—
0
25
7.6
5
1.5
20
6
2.129
9.395
299.4
100
—
0
—
0
—
0
182.5
61
273.8
91.4
25.6
8.6
-0.4
-0.1
—
0
25.2
8.4
5.9
2
19.3
6.4
2.06
9.369
265.5
100
—
0
—
0
—
0
166.8
62.8
252.3
95
13.2
5
-0.9
-0.3
—
0
12.3
4.6
2.7
1
9.6
3.6
1.02
9.41
247.19
100
—
0
—
0
—
0
149.77
60.6
234.67
94.9
12.522
5.1
2.124
0.9
-0.001
-0.0004
14.645
5.9
2.982
1.2
11.664
4.7
1.288
9.055
250.9
100
—
0
—
0
—
0
155.9
62.1
235.3
93.8
15.6
6.2
2.4
1
—
0
18
7.2
4
1.6
14
5.6
1.49
9.395
216.5
100
—
0
—
0
—
0
135.1
62.4
206.3
95.3
10.2
4.7
-0.7
-0.3
—
0
9.5
4.4
2.9
1.3
6.6
3
0.702
9.395
170.7
100
—
0
—
0
—
0
102.1
59.8
165.2
96.8
5.5
3.2
-0.1
-0.06
—
0
5.4
3.2
1.6
0.9
3.8
2.2
0.42
9.055
185.09
100
—
0
—
0
—
0
113.4
61.3
179.18
96.8
5.905
3.2
-0.224
-0.1
0.001
0.0005
5.682
3.1
1.247
0.7
4.435
2.4
0.49
9.055
211.2
100
—
0
—
0
—
0
130.9
62
199.2
94.3
12
5.7
-0.3
-0.1
—
0
11.7
5.5
3.8
1.8
8
3.8
0.883
9.055
195.5
100
—
0
—
0
—
0
117.7
60.2
183.4
93.8
12.1
6.2
-0.2
-0.1
—
0
11.9
6.1
1.8
0.9
10.1
5.2
1.115
9.055
184.2
100
—
0
—
0
—
0
115.6
62.8
178.9
97.1
5.3
2.9
-0.2
-0.1
-0.1
-0.05
5
2.7
1.1
0.6
3.9
2.1
0.431
9.055
193.42
100
—
0
—
0
—
0
120.27
62.2
185.29
95.8
8.127
4.2
-0.206
-0.1
—
0
7.921
4.1
2.387
1.2
5.534
2.9
0.611
9.055
220.6
100
—
0
—
0
—
0
143.5
65
205.7
93.2
14.9
6.8
—
0
—
0
14.9
6.8
3.3
1.5
11.6
5.3
1.28
9.1
204.6
100
—
0
—
0
—
0
126.3
61.7
190.3
93
14.3
7
-0.2
-0.1
—
0
14.1
6.9
3.1
1.5
11
5.4
1.21
9.1
193.4
100
—
0
—
0
—
0
114.9
59.4
180.5
93.3
12.9
6.7
-0.1
-0.05
—
0
12.8
6.6
2.7
1.4
10.1
5.2
1.12
9.1
188.8
—
—
—
120.7
177.4
11.4
-1.3
0
10.1
2.7
7.4
0.82
9.1
195.1
—
—
—
125
178.7
16.4
—
—
16.4
3.9
12.5
1.38
9.1
195.8
—
—
—
118.7
171.4
24.4
-0.1
—
24.3
5.6
18.7
2.07
9.1
200.9
—
—
—
126.2
175.5
25.4
0.3
-0.1
25.7
5.7
19.9
2.2
9
189.2
—
—
—
119.6
166.8
22.4
0.7
0.1
23.1
5.3
17.9
2
9
172.6
—
—
—
108.7
150.9
21.7
-0.5
—
21.2
5.1
16
1.77
9
153.1
—
—
—
95.3
137.5
15.6
-0.5
-0.2
15.1
3.5
11.6
1.29
9
135.2
—
—
—
85.9
125.4
9.8
-0.2
0.1
9.6
2.2
7.4
0.82
9
142.1
—
—
—
93.8
132.5
9.6
-0.1
—
9.5
2.2
7.3
0.81
9
154.1
—
—
—
103.9
144.1
10
-0.3
—
9.7
2.5
7.2
0.8
9
141.4
—
—
—
95.5
131.4
10
-0.2
—
9.8
2
35.1
3.9
9
135.6
—
—
—
90.8
125.7
9.9
-0.2
—
9.7
2.2
8.4
0.94
8.9
136
—
—
—
93.3
126.9
9.1
0.9
—
10
1.7
7.8
0.87
8.9
135
—
—
—
91.3
123.1
11.9
-0.9
—
11
2.5
10.7
1.2
8.9
116.2
—
—
—
78.4
109.4
6.8
-0.7
—
6.1
2.1
5.8
0.64
9
110.9
—
—
—
72.8
107.4
3.5
-0.4
—
3.1
0.7
4.1
0.46
8.9
119.6
—
—
—
80.9
116.8
2.8
-0.4
—
2.4
0.4
1.5
0.16
8.9
120.8
—
—
—
81.2
114.1
6.7
0.5
-0.1
7.2
1.9
5.4
0.59
8.9
115.2
—
—
—
74.6
110.4
4.8
—
—
4.8
1.3
3.6
0.39
8.9
112.5
—
—
—
75.2
109.5
3
1.1
—
4.1
1
2.8
0.31
8.9
136.8
—
—
—
95.1
132.8
4
-0.5
—
3.5
0.7
2.7
0.303
8.9