Flerie Statements
FL
Flerie 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
0.1
100
5.8
5800
-5.7
-5700
—
0
11.9
11900
78.7
78700
-84.4
-84400
178.9
178900
-1.4
-1400
96.9
96900
-5.7
-5700
102.6
102600
158.85
0.646
—
100
3.2
0
-3.2
0
—
0
2.8
0
1.3
0
-4.5
0
-143
0
-7.3
0
-151.8
0
-2.3
0
-149.5
0
-234.96
0.636
—
100
80.517
0
-80.517
0
—
0
4.921
0
27.404
0
-107.92
0
2.404
0
-0.001
0
-105.52
0
—
0
-105.52
0
-19.809
5.327
—
100
37.527
0
-37.527
0
—
0
3.527
0
4.532
0
-42.059
0
4.124
0
—
0
-37.935
0
—
0
-37.935
0
-7
5.419
97.505
100
19.679
20.2
77.826
79.8
—
0
3.897
4
-12.043
-12.4
89.869
92.2
3.114
3.2
-3
-3.08
89.983
92.3
—
0
89.983
92.3
0.17
529.31
—
100
39.755
0
-39.755
0
—
0
2.175
0
4.501
0
-44.256
0
2.46
0
—
0
-41.796
0
—
0
-41.796
0
-0.078
532.69
—
100
0.027
0
-0.027
0
—
0
2.917
0
58.189
0
-58.216
0
1.913
0
0.001
0
-56.302
0
—
0
-56.302
0
-0.106
532.69
—
100
0.409
0
-0.409
0
—
0
2.991
0
4.052
0
-4.461
0
1.009
0
—
0
-3.452
0
—
0
-3.452
0
-0.006
532.69
—
100
9.851
0
-9.851
0
—
0
7.323
0
30.699
0
-40.55
0
-0.029
0
—
0
-40.579
0
—
0
-40.579
0
-0.076
532.69
—
100
0.629
0
-0.629
0
—
0
3.862
0
18.242
0
-18.871
0
-0.016
0
—
0
-18.887
0
—
0
-18.887
0
-0.035
532.69
—
100
9.22
0
-9.22
0
—
0
4.217
0
13.526
0
-22.746
0
-0.056
0
—
0
-22.802
0
—
0
-22.802
0
-0.048
470.21
—
100
4.338
0
-4.338
0
—
0
2.565
0
23.888
0
-28.226
0
-0.022
0
—
0
-28.248
0
—
0
-28.248
0
-0.05
564.96
—
100
0.491
0
-0.491
0
—
0
2.937
0
42.128
0
-42.619
0
-0.026
0
—
0
-42.645
0
—
0
-42.645
0
-0.08
533.06
—
100
0.334
0
-0.334
0
—
0
2.54
0
8.985
0
-9.319
0
-0.029
0
—
0
-9.348
0
—
0
-9.348
0
-0.02
478.43
0.004
100
1.084
27100
-1.08
-27000
—
0
2.671
66775
9
225000
-10.08
-252000
-0.008
-200
—
0
-10.088
-252200
—
0
-10.088
-252200
-0.016
631.33
0.005
100
—
0
0.005
100
—
0
2.401
48020
7.69
153800
-7.685
-153700
-0.038
-760
—
0
-7.723
-154460
—
0
-7.723
-154460
-0.034
228.83
0.009
100
6.726
74733.3
-6.717
-74633.3
—
0
2.308
25644.4
8.854
98377.8
-15.571
-173011.1
-0.019
-211.1
—
0
-15.59
-173222.2
—
0
-15.59
-173222.2
-0.066
236.75
0.017
100
9.421
55417.6
-9.404
-55317.6
—
0
2.181
12829.4
14.608
85929.4
-24.012
-141247.06
-0.006
-35.3
—
0
-24.018
-141282.4
—
0
-24.018
-141282.4
-0.101
236.75
0.009
100
0.492
5466.7
-0.483
-5366.7
—
0
6.128
68088.9
25.137
279300
-25.62
-284666.7
-0.015
-166.7
—
0
-25.635
-284833.3
—
0
-25.635
-284833.3
-0.041
626.4
0.035
100
—
0
0.035
100
—
0
1.82
5200
27.268
77908.6
-27.233
-77808.6
-0.009
-25.7
—
0
-27.242
-77834.3
—
0
-27.242
-77834.3
-0.146
186.27
0.01
100
0.003
30
0.007
70
—
0
2.364
23640
17.676
176760
-17.669
-176690
-0.015
-150
—
0
-17.684
-176840
—
0
-17.684
-176840
-0.257
68.781
0.035
100
0.002
5.7
0.033
94.3
—
0
2.29
6542.9
17.228
49222.9
-17.195
-49128.6
-0.018
-51.4
—
0
-17.213
-49180
—
0
-17.213
-49180
-0.25
68.781
0.029
100
0.148
510.3
-0.119
-410.3
—
0
3.178
10958.6
22.138
76337.9
-22.257
-76748.3
-0.017
-58.6
—
0
-22.274
-76806.9
—
0
-22.274
-76806.9
-0.33
67.497
0.026
100
0.086
330.8
-0.06
-230.8
—
0
2.002
7700
15.058
57915.4
-15.118
-58146.2
-0.005
-19.2
—
0
-15.123
-58165.4
—
0
-15.123
-58165.4
-0.242
62.528
0.02
100
0.15
750
-0.13
-650
—
0
2.74
13700
25.86
129300
-25.99
-129950
-0.01
-50
—
0
-26
-130000
—
0
-26
-130000
-0.42
62.53
0.05
100
0.17
340
-0.12
-240
—
0
2.49
4980
18.63
37260
-18.75
-37500
—
0
—
0
-18.75
-37500
—
0
-18.75
-37500
-0.3
62.53
0.03
100
0.17
566.7
-0.14
-466.7
—
0
2.93
9766.7
22.43
74766.7
-22.57
-75233.3
0.18
600
—
0
-22.39
-74633.3
—
0
-22.39
-74633.3
-0.36
62.53
0.02
100
0.31
1550
-0.29
-1450
—
0
1.98
9900
12.97
64850
-13.26
-66300
0.13
650
—
0
-13.14
-65700
—
0
-13.14
-65700
-0.21
62.53
0.04
100
0.37
925
-0.33
-825
—
0
2.42
6050
15.05
37625
-15.39
-38475
0.2
500
—
0
-15.19
-37975
—
0
-15.19
-37975
-0.24
62.53
0.04
100
8.2
20500
-8.17
-20425
—
0
2.26
5650
13.93
34825
-22.09
-55225
0.05
125
—
0
-22.04
-55100
—
0
-22.04
-55100
-0.35
62.52
0.03
100
0.76
2533.3
-0.73
-2433.3
—
0
2.02
6733.3
5.9
19666.7
-6.63
-22100
-0.77
-2566.7
—
0
-7.4
-24666.7
—
0
-7.4
-24666.7
-0.12
60.28
0.05
100
0.3
600
-0.25
-500
—
0
2.36
4720
6.69
13380
-6.94
-13880.000000000002
-0.15
-300
—
0
-7.08
-14160
—
0
-7.08
-14160
-0.12
60.28
0.05
100
0.1
200
-0.05
-100
—
0
2.06
4120
7.48
14960
-7.53
-15060
0.29
580
—
0
-7.25
-14500
—
0
-7.25
-14500
-0.12
60.28