Probi Statements
PR
Probi 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
178.88
100
117.63
65.8
61.252
34.2
9.089
5.1
44.579
24.9
53.844
30.1
7.408
4.1
1.754
1
—
0
9.162
5.1
1.118
0.6
8.044
4.5
0.706
11.394
151.67
100
102.08
67.3
49.592
32.7
10.74
7.1
40.916
27
51.635
34
-2.043
-1.3
3.871
2.6
—
0
1.828
1.2
-0.025
-0.02
1.853
1.2
0.163
11.394
156.12
100
106.86
68.4
49.26
31.6
9.388
6
45.195
28.9
54.548
34.9
-5.288
-3.4
1.118
0.7
—
0
-4.17
-2.7
-1.58
-1.01
-2.59
-1.7
-0.227
11.394
156.03
100
104.8
67.2
51.229
32.8
7.654
4.9
39.617
25.4
47.24
30.3
3.989
2.6
2.107
1.4
—
0
6.096
3.9
-0.299
-0.2
6.395
4.1
0.561
11.394
143.72
100
96.998
67.5
46.72
32.5
9.675
6.7
47.98
33.4
57.681
40.1
-10.961
-7.6
2.337
1.6
—
0
-8.624
-6.0006
-2.364
-1.6
-6.26
-4.4
-0.549
11.394
171.82
100
98.815
57.5
73.004
42.5
9.721
5.7
39.703
23.1
49.424
28.8
23.58
13.7
0.5
0.3
—
0
24.08
14
4.806
2.8
19.274
11.2
1.692
11.394
143.98
100
90.993
63.2
52.989
36.8
11.849
8.2
48.83
33.9
60.606
42.1
-7.617
-5.3
1.005
0.7
—
0
-6.612
-4.6
-0.879
-0.6
-5.733
-4
-0.503
11.394
145.07
100
86.223
59.4
58.852
40.6
6.941
4.8
37.52
25.9
44.388
30.6
14.464
10
0.883
0.6
—
0
15.347
10.6
2.982
2.1
12.365
8.5
1.085
11.394
174.51
100
96.806
55.5
77.704
44.5
10.355
5.9
42.206
24.2
52.468
30.1
25.236
14.5
0.378
0.2
—
0
25.614
14.7
5.643
3.2
19.971
11.4
1.753
11.394
154.72
100
88.817
57.4
65.901
42.6
9.203
5.9
38.29
24.7
47.41
30.6
18.491
12
-0.865
-0.6
—
0
17.626
11.4
3.607
2.3
14.019
9.1
1.23
11.394
170.04
100
87.44
51.4
82.598
48.6
9.293
5.5
40.773
24
48.505
28.5
34.093
20.1
-0.683
-0.4
—
0
33.41
19.6
7.142
4.2
26.268
15.4
2.305
11.394
158.87
100
92.326
58.1
66.541
41.9
9.416
5.9
33.263
20.9
42.626
26.8
23.915
15.1
-0.377
-0.2
—
0
23.538
14.8
5.084
3.2
18.454
11.6
1.62
11.394
157.96
100
93.422
59.1
64.54
40.9
8.678
5.5
34.778
22
43.421
27.5
21.119
13.4
-0.773
-0.5
—
0
20.346
12.9
4.556
2.9
15.79
10
1.386
11.394
171.31
100
96.985
56.6
74.328
43.4
—
0
34.559
20.2
44.212
25.8
30.116
17.6
0.029
0.02
—
0
30.145
17.6
7.511
4.4
22.634
13.2
1.986
11.394
184.77
100
106.29
57.5
78.472
42.5
11.134
6
37.634
20.4
48.675
26.3
29.797
16.1
-1.696
-0.9
—
0
28.101
15.2
6.27
3.4
21.831
11.8
1.916
11.394
194.65
100
105.72
54.3
88.931
45.7
7.93
4.1
37.014
19
44.871
23.1
44.06
22.6
-1.245
-0.6
—
0
42.815
22
9.641
5
33.174
17
2.912
11.394
179.98
100
99.011
55
80.972
45
7.958
4.4
34.359
19.1
42.107
23.4
38.865
21.6
-3.259
-1.8
—
0
35.606
19.8
8.586
4.8
27.02
15
2.371
11.394
157.77
100
96.185
61
61.582
39
9.324
5.9
41.299
26.2
50.623
32.1
10.959
6.9
2.606
1.7
—
0
13.565
8.6
2.897
1.8
10.668
6.8
0.936
11.394
166.14
100
87.264
52.5
78.873
47.5
8.048
4.8
36.37
21.9
44.387
26.7
34.486
20.8
-1.491
-0.9
—
0
32.995
19.9
7.154
4.3
25.841
15.6
2.268
11.394
141.59
100
76.675
54.2
64.915
45.8
6.513
4.6
31.768
22.4
38.25
27
26.665
18.8
0.948
0.7
—
0
27.613
19.5
5.936
4.2
21.677
15.3
1.902
11.394
180.3
100
90.509
50.2
89.787
49.8
8.678
4.8
43.848
24.3
50.701
28.1
39.086
21.7
-1.103
-0.6
—
0
37.983
21.1
8.147
4.5
29.836
16.5
2.619
11.394
138.17
100
80.098
58
58.071
42
7.807
5.7
39.116
28.3
46.766
33.8
11.305
8.2
-0.373
-0.3
—
0
10.932
7.9
2.399
1.7
8.533
6.2
0.749
11.394
162.85
100
87.106
53.5
75.744
46.5
6.643
4.1
39.59
24.3
45.17
27.7
30.574
18.8
0.311
0.2
—
0
30.885
19
7
4.3
23.885
14.7
2.096
11.394
168.8
100
88.7
52.5
80.1
47.5
8.2
4.9
34.3
20.3
42.2
25
37.9
22.5
-1.7
-1.007
-0.3
-0.2
36.2
21.4
8.1
4.8
28.1
16.6
2.47
11.4
153.2
100
81.2
53
72
47
8.3
5.4
36.5
23.8
43.8
28.6
28.2
18.4
-1
-0.7
-1
-0.7
27.3
17.8
6.3
4.1
21
13.7
1.84
11.4
119.2
100
69.1
58
50.1
42
9.6
8.1
36.1
30.3
45.7
38.3
4.4
3.7
-0.2
-0.2
—
0
4.2
3.5
0.9
0.8
3.3
2.8
0.29
11.4
119.4
70.4
49
8.9
32.4
41.3
7.6
-1.3
—
6.4
5.4
1
0.08
11.4
133.5
77.1
56.4
6.8
34.1
39.8
16.6
-5.9
-1.1
10.7
1.9
8.8
0.77
11.4
172
94.8
77.2
9.8
36.3
46.1
31.1
-7.2
—
23.9
7.8
16.2
1.42
11.4
187.4
92.1
95.3
11.1
35.6
46.6
48.7
2.6
—
51.3
8.2
43.1
3.79
11.4
194
95.4
98.6
24.3
41.2
65.4
33.2
-1.9
-0.1
31.3
1.2
30.1
2.83
10.6
89.2
27.5
61.7
6.4
24.6
31
30.7
8.1
—
38.9
11.2
27.7
3.04
9.1
73.3
22.5
50.7
9.5
20.6
30.1
20.7
1.3
—
21.9
4.9
17.1
1.77
9.7
87
27.5
59.5
7.7
16.5
24.2
35.3
-0.8
-0.1
34.6
7.6
26.9
2.79
9.7
36.6
20.7
15.8
—
10.5
12.2
3.7
-0.1
—
3.6
0.9
2.7
0.28
9.7
52.6
25.3
27.3
—
9.3
10.9
16.4
0.5
—
16.9
3.7
13.1
1.36
9.7
59.8
32
27.7
—
10.5
12.1
15.7
-1.8
—
13.9
3.1
10.8
1.12
9.7
71.7
32.1
39.6
—
10.9
12.3
27.3
1.4
—
28.7
6.4
22.4
2.32
9.7
40.9
20.4
20.6
—
8.9
10.3
10.3
0.4
—
7
1.6
5.4
0.56
9.7
37.9
19.6
18.3
—
8
9.3
9
—
—
9.1
2
7.1
0.73
9.7
32.3
17.4
14.8
—
8.1
9.5
5.3
0.2
—
5.6
1.3
4.3
0.45
9.7
26.7
12.2
14.4
—
7
8.3
6.1
0.3
—
6.5
1.4
5
0.52
9.7
26.4
14.9
11.5
—
7.1
8.4
3.1
0.4
—
3.5
0.9
2.6
0.27
9.7
24.5
12.5
12.1
—
6.3
7.5
4.5
0.2
—
4.8
1.1
3.7
0.38
9.7
26.9
13.4
13.5
—
7.6
9
4.6
0.4
—
4.9
1.1
3.8
0.4
9.7
25.7
12.1
13.6
—
6.6
7.6
6
0.3
—
6.3
1.4
4.9
0.51
9.7
26.3
15.2
11.1
—
6.9
8.5
2.6
0.3
—
2.9
0.8
2.1
0.216
9.7