Elos Medtech Statements
EL
Elos Medtech 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
251.2
100
161.6
64.3
89.6
35.7
4
1.6
54.1
21.5
57.9
23
31.7
12.6
-0.8
-0.3
—
0
30.9
12.3
9.3
3.7
21.6
8.6
2.68
8.06
269.8
100
178.8
66.3
91
33.7
5.5
2
55.8
20.7
60.9
22.6
30.1
11.2
-16.4
-6.08
—
0
13.7
5.1
4.3
1.6
9.4
3.5
1.165
8.068
267.2
100
173.2
64.8
94
35.2
5.9
2.2
43.9
16.4
49.6
18.6
44.4
16.6
-13.6
-5.09
—
0
30.8
11.5
7.3
2.7
23.5
8.8
2.913
8.068
229.44
100
162.92
71
66.521
29
5.826
2.5
42.552
18.5
48.825
21.3
17.696
7.7
-16.193
-7.06
—
0
1.503
0.7
0.953
0.4
0.45
0.2
0.056
8.068
231.5
100
147
63.5
84.5
36.5
6.1
2.6
41.7
18
46.8
20.2
37.7
16.3
-8.7
-3.8
—
0
29
12.5
7.2
3.1
21.9
9.5
2.714
8.068
233.1
100
147.2
63.1
85.9
36.9
6.5
2.8
43.1
18.5
48.1
20.6
37.8
16.2
1.1
0.5
-0.1
-0.04
38.8
16.6
9.1
3.9
29.7
12.7
3.681
8.068
194.5
100
120.9
62.2
73.6
37.8
6
3.1
38.4
19.7
44.4
22.8
29.2
15
0.6
0.3
—
0
29.8
15.3
6.8
3.5
23
11.8
2.851
8.068
184.18
100
121.39
65.9
62.793
34.1
5.161
2.8
34.758
18.9
37.502
20.4
25.291
13.7
-0.467
-0.3
—
0
24.824
13.5
5.234
2.8
19.59
10.6
2.419
8.099
187.2
100
119.1
63.6
68.1
36.4
3.9
2.1
39.7
21.2
43.9
23.5
24.2
12.9
-0.9
-0.5
—
0
23.3
12.4
5.7
3
17.6
9.4
2.18
8.073
181
100
115.6
63.9
65.4
36.1
4.2
2.3
35
19.3
38.9
21.5
26.5
14.6
-3.7
-2.04
—
0
22.8
12.6
4.4
2.4
18.4
10.2
2.28
8.07
171.2
100
112
65.4
59.2
34.6
4.4
2.6
29.4
17.2
34.2
20
25
14.6
2.1
1.2
—
0
27.1
15.8
7.1
4.1
20
11.7
2.479
8.068
154.8
100
102.58
66.3
52.222
33.7
3.372
2.2
28.863
18.6
33.305
21.5
18.917
12.2
-2.227
-1.4
-3.33
-2.2
13.36
8.6
2.228
1.4
11.132
7.2
1.38
8.068
147.9
100
100.4
67.9
47.5
32.1
4.2
2.8
26.1
17.6
29.6
20
17.9
12.1
-3.7
-2.5
—
0
14.2
9.6
1.6
1.1
12.6
8.5
1.562
8.068
118.3
100
78.3
66.2
40
33.8
2.8
2.4
22
18.6
25.1
21.2
14.9
12.6
-5.8
-4.9
—
0
9.1
7.7
2.2
1.9
6.9
5.8
0.855
8.068
158.9
100
110.8
69.7
48.1
30.3
5.2
3.3
32
20.1
36.2
22.8
11.9
7.5
-5.3
-3.3
—
0
6.6
4.2
1.2
0.8
5.4
3.4
0.669
8.068
158.3
100
108.77
68.7
49.528
31.3
4.297
2.7
31.225
19.7
35.401
22.4
14.127
8.9
-4.137
-2.6
0.02
0.01
10.01
6.3
2.408
1.5
7.602
4.8
0.942
8.068
157.1
100
109.3
69.6
47.8
30.4
3.2
2
31.1
19.8
33.6
21.4
14.2
9
-2.8
-1.8
—
0
11.4
7.3
2.4
1.5
9
5.7
1.116
8.068
184.1
100
128
69.5
56.1
30.5
4.4
2.4
36.7
19.9
40.5
22
15.6
8.5
-7
-3.8
—
0
8.6
4.7
2
1.1
6.6
3.6
0.818
8.068