Flerie Statements
FL
Data from Flerie`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
SEK - Swedish krone
Last reporting period:
30 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
16 Oct, 2024
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
—
-100 %
100
2.6
0
-2.6
54.4 %
0
—
0
3.6
0
3.4
-95.7 %
0
-6
92.9 %
0
-117
0
10
0
-113
-216.6 %
0
4.2
0
-117.1
-214.1 %
0
-1.5
78.066
0.1
—
100
5.8
5800
-5.7
-78.1 %
-5700
—
0
11.9
11900
78.7
5953.8 %
78700
-84.4
-1775.6 %
-84400
178.9
178900
-1.4
-1400
96.9
163.8 %
96900
-5.7
-5700
102.6
168.6 %
102600
1.588
64.59
—
—
100
3.2
0
-3.2
96 %
0
—
0
2.8
0
1.3
-95.3 %
0
-4.5
95.8 %
0
-143
0
-7.3
0
-151.8
-43.9 %
0
-2.3
0
-149.5
-41.7 %
0
-2.35
63.627
—
—
100
80.517
0
-80.517
-114.6 %
0
—
0
4.921
0
27.404
504.7 %
0
-107.92
-156.6 %
0
2.404
0
-0.001
0
-105.52
-178.2 %
0
—
0
-105.52
-178.2 %
0
-19.809
5.327
—
-100 %
100
37.527
0
-37.527
-148.2 %
0
—
0
3.527
0
4.532
137.6 %
0
-42.059
-146.8 %
0
4.124
0
—
0
-37.935
-142.2 %
0
—
0
-37.935
-142.2 %
0
-7
5.419
97.505
—
100
19.679
20.2
77.826
295.8 %
79.8
—
0
3.897
4
-12.043
-367.6 %
-12.4
89.869
303.1 %
92.2
3.114
3.2
-3
-3.08
89.983
315.3 %
92.3
—
0
89.983
315.3 %
92.3
0.17
529.31
—
—
100
39.755
0
-39.755
-147140.7 %
0
—
0
2.175
0
4.501
-92.3 %
0
-44.256
24 %
0
2.46
0
—
0
-41.796
25.8 %
0
—
0
-41.796
25.8 %
0
-0.078
532.69
—
—
100
0.027
0
-0.027
93.4 %
0
—
0
2.917
0
58.189
1336.1 %
0
-58.216
-1205 %
0
1.913
0
0.001
0
-56.302
-1531 %
0
—
0
-56.302
-1531 %
0
-0.106
532.69
—
—
100
0.409
0
-0.409
95.8 %
0
—
0
2.991
0
4.052
-86.8 %
0
-4.461
89 %
0
1.009
0
—
0
-3.452
91.5 %
0
—
0
-3.452
91.5 %
0
-0.006
532.69
—
—
100
9.851
0
-9.851
-1466.1 %
0
—
0
7.323
0
30.699
68.3 %
0
-40.55
-114.9 %
0
-0.029
0
—
0
-40.579
-114.9 %
0
—
0
-40.579
-114.9 %
0
-0.076
532.69
—
—
100
0.629
0
-0.629
93.2 %
0
—
0
3.862
0
18.242
34.9 %
0
-18.871
17 %
0
-0.016
0
—
0
-18.887
17.2 %
0
—
0
-18.887
17.2 %
0
-0.035
532.69
—
—
100
9.22
0
-9.22
-112.5 %
0
—
0
4.217
0
13.526
-43.4 %
0
-22.746
19.4 %
0
-0.056
0
—
0
-22.802
19.3 %
0
—
0
-22.802
19.3 %
0
-0.048
470.21
—
—
100
4.338
0
-4.338
-783.5 %
0
—
0
2.565
0
23.888
-43.3 %
0
-28.226
33.8 %
0
-0.022
0
—
0
-28.248
33.8 %
0
—
0
-28.248
33.8 %
0
-0.05
564.96
—
—
100
0.491
0
-0.491
-47 %
0
—
0
2.937
0
42.128
368.9 %
0
-42.619
-357.3 %
0
-0.026
0
—
0
-42.645
-356.2 %
0
—
0
-42.645
-356.2 %
0
-0.08
533.06
—
-100 %
100
0.334
0
-0.334
69.1 %
0
—
0
2.54
0
8.985
-0.2 %
0
-9.319
7.5 %
0
-0.029
0
—
0
-9.348
7.3 %
0
—
0
-9.348
7.3 %
0
-0.02
478.43
0.004
-20 %
100
1.084
27100
-1.08
-21700 %
-27000
—
0
2.671
66775
9
17 %
225000
-10.08
-31.2 %
-252000
-0.008
-200
—
0
-10.088
-30.6 %
-252200
—
0
-10.088
-30.6 %
-252200
-0.016
631.33
0.005
-44.4 %
100
—
0
0.005
100.1 %
100
—
0
2.401
48020
7.69
-13.1 %
153800
-7.685
50.6 %
-153700
-0.038
-760
—
0
-7.723
50.5 %
-154460
—
0
-7.723
50.5 %
-154460
-0.034
228.83
0.009
-47.1 %
100
6.726
74733.3
-6.717
28.6 %
-74633.3
—
0
2.308
25644.4
8.854
-39.4 %
98377.8
-15.571
35.2 %
-173011.1
-0.019
-211.1
—
0
-15.59
35.1 %
-173222.2
—
0
-15.59
35.1 %
-173222.2
-0.066
236.75
0.017
88.9 %
100
9.421
55417.6
-9.404
-1847 %
-55317.6
—
0
2.181
12829.4
14.608
-41.9 %
85929.4
-24.012
6.3 %
-141247.06
-0.006
-35.3
—
0
-24.018
6.3 %
-141282.4
—
0
-24.018
6.3 %
-141282.4
-0.101
236.75
0.009
-74.3 %
100
0.492
5466.7
-0.483
-1480 %
-5366.7
—
0
6.128
68088.9
25.137
-7.8 %
279300
-25.62
5.9 %
-284666.7
-0.015
-166.7
—
0
-25.635
5.9 %
-284833.3
—
0
-25.635
5.9 %
-284833.3
-0.041
626.4
0.035
250 %
100
—
0
0.035
400 %
100
—
0
1.82
5200
27.268
54.3 %
77908.6
-27.233
-54.1 %
-77808.6
-0.009
-25.7
—
0
-27.242
-54 %
-77834.3
—
0
-27.242
-54 %
-77834.3
-0.146
186.27
0.01
-71.4 %
100
0.003
30
0.007
-78.8 %
70
—
0
2.364
23640
17.676
2.6 %
176760
-17.669
-2.8 %
-176690
-0.015
-150
—
0
-17.684
-2.7 %
-176840
—
0
-17.684
-2.7 %
-176840
-0.257
68.781
0.035
20.7 %
100
0.002
5.7
0.033
127.7 %
94.3
—
0
2.29
6542.9
17.228
-22.2 %
49222.9
-17.195
22.7 %
-49128.6
-0.018
-51.4
—
0
-17.213
22.7 %
-49180
—
0
-17.213
22.7 %
-49180
-0.25
68.781
0.029
11.5 %
100
0.148
510.3
-0.119
-98.3 %
-410.3
—
0
3.178
10958.6
22.138
47 %
76337.9
-22.257
-47.2 %
-76748.3
-0.017
-58.6
—
0
-22.274
-47.3 %
-76806.9
—
0
-22.274
-47.3 %
-76806.9
-0.33
67.497
0.026
30 %
100
0.086
330.8
-0.06
53.8 %
-230.8
—
0
2.002
7700
15.058
-41.8 %
57915.4
-15.118
41.8 %
-58146.2
-0.005
-19.2
—
0
-15.123
41.8 %
-58165.4
—
0
-15.123
41.8 %
-58165.4
-0.242
62.528
0.02
-60 %
100
0.15
750
-0.13
-8.3 %
-650
—
0
2.74
13700
25.86
38.8 %
129300
-25.99
-38.6 %
-129950
-0.01
-50
—
0
-26
-38.7 %
-130000
—
0
-26
-38.7 %
-130000
-0.42
62.53
0.05
66.7 %
100
0.17
340
-0.12
14.3 %
-240
—
0
2.49
4980
18.63
-16.9 %
37260
-18.75
16.9 %
-37500
—
0
—
0
-18.75
16.3 %
-37500
—
0
-18.75
16.3 %
-37500
-0.3
62.53
0.03
50 %
100
0.17
566.7
-0.14
51.7 %
-466.7
—
0
2.93
9766.7
22.43
72.9 %
74766.7
-22.57
-70.2 %
-75233.3
0.18
600
—
0
-22.39
-70.4 %
-74633.3
—
0
-22.39
-70.4 %
-74633.3
-0.36
62.53
0.02
-50 %
100
0.31
1550
-0.29
12.1 %
-1450
—
0
1.98
9900
12.97
-13.8 %
64850
-13.26
13.8 %
-66300
0.13
650
—
0
-13.14
13.5 %
-65700
—
0
-13.14
13.5 %
-65700
-0.21
62.53
0.04
—
100
0.37
925
-0.33
96 %
-825
—
0
2.42
6050
15.05
8 %
37625
-15.39
30.3 %
-38475
0.2
500
—
0
-15.19
31.1 %
-37975
—
0
-15.19
31.1 %
-37975
-0.24
62.53
0.04
33.3 %
100
8.2
20500
-8.17
-1019.2 %
-20425
—
0
2.26
5650
13.93
136.1 %
34825
-22.09
-233.2 %
-55225
0.05
125
—
0
-22.04
-197.8 %
-55100
—
0
-22.04
-197.8 %
-55100
-0.35
62.52
0.03
-40 %
100
0.76
2533.3
-0.73
-192 %
-2433.3
—
0
2.02
6733.3
5.9
-11.8 %
19666.7
-6.63
4.5 %
-22100
-0.77
-2566.7
—
0
-7.4
-4.5 %
-24666.7
—
0
-7.4
-4.5 %
-24666.7
-0.12
60.28
0.05
—
100
0.3
600
-0.25
-400 %
-500
—
0
2.36
4720
6.69
-10.6 %
13380
-6.94
7.8 %
-13880.000000000002
-0.15
-300
—
0
-7.08
2.3 %
-14160
—
0
-7.08
2.3 %
-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