Infant Bacterial Statements
IB
Infant Bacterial 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
—
0
—
0
38.495
0
7.157
0
45.652
0
-45.652
0
4.76
0
0.001
0
-40.891
0
—
0
-40.891
0
-3.035
13.471
—
100
—
0
—
0
31.068
0
2.714
0
33.718
0
-33.718
0
2.829
0
0.001
0
-30.888
0
—
0
-30.888
0
-2.31
13.374
—
100
—
0
—
0
30.09
0
0.862
0
30.952
0
-30.952
0
2.132
0
—
0
-28.82
0
—
0
-28.82
0
-2.567
11.226
—
100
—
0
—
0
21.53
0
2.779
0
24.296
0
-24.296
0
1.827
0
0.001
0
-22.468
0
—
0
-22.468
0
-2.001
11.226
—
100
—
0
—
0
40.766
0
—
0
40.757
0
-40.757
0
0.641
0
—
0
-40.116
0
—
0
-40.116
0
-3.573
11.226
—
100
—
0
—
0
7.746
0
—
0
7.746
0
-7.746
0
-0.036
0
—
0
-7.782
0
—
0
-7.782
0
-0.693
11.226
—
100
—
0
—
0
-1.758
0
—
0
-1.758
0
1.758
0
-0.11
0
—
0
1.648
0
—
0
1.648
0
0.147
11.226
—
100
—
0
—
0
19.066
0
—
0
19.063
0
-19.063
0
-0.138
0
—
0
-19.201
0
—
0
-19.201
0
-1.71
11.226
—
100
—
0
—
0
16.093
0
—
0
16.093
0
-16.093
0
-0.125
0
—
0
-16.218
0
—
0
-16.218
0
-1.445
11.226
—
100
—
0
—
0
—
0
—
0
-0.228
0
0.228
0
-0.286
0
—
0
-0.058
0
—
0
-0.058
0
-0.005
11.226
—
100
—
0
—
0
29.195
0
—
0
29.164
0
-29.164
0
-0.001
0
—
0
-29.165
0
—
0
-29.165
0
-2.598
11.226
—
100
—
0
—
0
—
0
—
0
-0.452
0
0.452
0
-0.001
0
—
0
0.451
0
—
0
0.451
0
0.04
11.226
—
100
—
0
—
0
—
0
—
0
26.624
0
-26.624
0
-0.024
0
—
0
-26.648
0
—
0
-26.648
0
-2.374
11.226
—
100
—
0
—
0
18.665
0
—
0
18.586
0
-18.586
0
-0.014
0
—
0
-18.6
0
—
0
-18.6
0
-1.657
11.226
—
100
—
0
—
0
27.994
0
—
0
27.915
0
-27.915
0
-0.022
0
—
0
-27.937
0
—
0
-27.937
0
-2.489
11.226
—
100
—
0
—
0
—
0
—
0
-1.206
0
1.206
0
-0.028
0
—
0
1.178
0
—
0
1.178
0
0.105
11.226
—
100
—
0
—
0
27.426
0
—
0
27.426
0
-27.426
0
-0.108
0
—
0
-27.534
0
—
0
-27.534
0
-2.453
11.226
—
100
—
0
—
0
11.007
0
—
0
11.007
0
-11.007
0
0.469
0
—
0
-10.538
0
—
0
-10.538
0
-0.939
11.226
—
100
—
0
—
0
7.923
0
—
0
7.923
0
-7.923
0
0.362
0
—
0
-7.561
0
—
0
-7.561
0
-0.674
11.226
—
100
—
0
—
0
0.843
0
—
0
0.843
0
-0.843
0
0.157
0
—
0
-0.686
0
—
0
-0.686
0
-0.061
11.226