Swedish Orphan Statements
SO
Swedish Orphan 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
5 442
100
1 275
23.4
4 167
76.6
898
16.5
1 756
32.3
3 525
64.8
642
11.8
-337
-6.2
—
0
275
5.1
51
0.9
224
4.1
0.65
344.75
6 256
100
1 521
24.3
4 735
75.7
805
12.9
1 590
25.4
3 267
52.2
1 468
23.5
-331
-5.3
—
0
982
15.7
182
2.9
800
12.8
2.325
344.07
6 843
100
1 356
19.8
5 487
80.2
792
11.6
2 052
30
3 727
54.5
1 760
25.7
-373
-5.5
—
0
1 237
18.1
212
3.1
1 026
15
2.862
358.48
5 168
100
1 135
22
4 033
78
761
14.7
1 675
32.4
3 377
65.3
656
12.7
-431
-8.3
—
0
116
2.2
22
0.4
94
1.8
0.295
318.8
4 872
100
1 394
28.6
3 478
71.4
545
11.2
1 626
33.4
2 829
58.1
649
13.3
-138
-2.8
—
0
275
5.6
54
1.1
222
4.6
0.707
313.9
5 239
100
1 067
20.4
4 172
79.6
645
12.3
1 400
26.7
2 677
51.1
1 495
28.5
-170
-3.2
—
0
1 325
25.3
258
4.9
1 067
20.4
3.405
313.39
5 990
100
1 308
21.8
4 682
78.2
643
10.7
1 582
26.4
2 766
46.2
1 916
32
-150
-2.5
—
0
1 766
29.5
380
6.3
1 386
23.1
4.427
313.04
3 999
100
932
23.3
3 067
76.7
526
13.2
1 292
32.3
2 368
59.2
699
17.5
-135
-3.4
—
0
564
14.1
113
2.8
451
11.3
1.51
298.72
3 876
100
1 020
26.3
2 856
73.7
557
14.4
1 307
33.7
2 371
61.2
485
12.5
-105
-2.7
-1
-0.03
317
8.2
60
1.5
258
6.7
0.866
297.98
4 925
100
1 516
30.8
3 409
69.2
573
11.6
1 472
29.9
2 561
52
848
17.2
-102
-2.07
—
0
674
13.7
131
2.7
543
11
1.825
297.48
4 896
100
1 016
20.8
3 880
79.2
554
11.3
1 347
27.5
2 355
48.1
1 525
31.1
-102
-2.08
—
0
1 423
29.1
182
3.7
1 241
25.3
4.17
297.61
3 761
100
959
25.5
2 802
74.5
485
12.9
1 112
29.6
2 094
55.7
708
18.8
-109
-2.9
-1
-0.03
598
15.9
125
3.3
473
12.6
1.594
296.65
3 211
100
783
24.4
2 428
75.6
484
15.1
1 013
31.5
1 961
61.1
467
14.5
-112
-3.5
-1
-0.03
354
11
87
2.7
268
8.3
0.905
296.02
3 661
100
726
19.8
2 935
80.2
—
0
981
26.8
1 901
51.9
1 034
28.2
-115
-3.1
—
0
919
25.1
223
6.1
696
19
2.33
298.73
4 581
100
863
18.8
3 718
81.2
486
10.6
1 092
23.8
1 602
35
2 116
46.2
-180
-3.9
—
0
1 936
42.3
434
9.5
1 502
32.8
5.021
299.17
2 971
100
632
21.3
2 339
78.7
405
13.6
947
31.9
1 875
63.1
464
15.6
-97
-3.3
-1
-0.03
366
12.3
88
3
278
9.4
0.933
298.05
3 070
100
689
22.4
2 381
77.6
345
11.2
1 000
32.6
1 840
59.9
541
17.6
-182
-5.9
-1
-0.03
358
11.7
75
2.4
283
9.2
0.953
297
4 639
100
1 042
22.5
3 597
77.5
359
7.7
1 061
22.9
1 899
40.9
1 698
36.6
-141
-3.04
—
0
1 557
33.6
375
8.1
1 182
25.5
3.978
297.13
4 890
100
1 057
21.6
3 833
78.4
357
7.3
1 179
24.1
1 959
40.1
1 874
38.3
-111
-2.3
—
0
1 763
36.1
402
8.2
1 360
27.8
4.589
296.34
2 930
100
757
25.8
2 173
74.2
293
10
792
27
1 419
48.4
754
25.7
-57
-1.9
—
0
697
23.8
155
5.3
542
18.5
1.832
295.9
3 163
100
750
23.7
2 413
76.3
513
16.2
860
27.2
1 736
54.9
677
21.4
-45
-1.4
—
0
632
20
133
4.2
499
15.8
1.689
295.49
3 265
100
771
23.6
2 494
76.4
332
10.2
703
21.5
1 267
38.8
1 227
37.6
-73
-2.2
—
0
1 154
35.3
251
7.7
903
27.7
3.122
289.27
2 570.89
100
677.43
26.3
1 893.47
73.7
328.42
12.8
637.13
24.8
1 091.5
42.5
801.97
31.2
-23.233
-0.9
—
0
778.74
30.3
183.94
7.2
594.79
23.1
2.199
270.52
2 315
100
574
24.8
1 741
75.2
287
12.4
509
22
921
39.8
820
35.4
-13
-0.6
—
0
807
34.9
183
7.9
623
26.9
2.302
270.6
2 289
100
612
26.7
1 677
73.3
241
10.5
483
21.1
836
36.5
841
36.7
-6
-0.3
-1
-0.04
834
36.4
149
6.5
685
29.9
2.53
270.8
1 964
100
552
28.1
1 412
71.9
233
11.9
433
22
752
38.3
660
33.6
3
0.2
-1
-0.05
662
33.7
148
7.5
515
26.2
1.91
270.3
1 874.8
538
1 336.8
228.7
488.6
828.5
508.4
-14.9
1
494.4
136.8
357.6
1.32
269.9
1 601
473
1 128
214
371
702
426
-17
—
409
85
324
1.2
269.9
1 639
475
1 164
247
414
783
381
-21
—
360
95
265
0.98
270.1
1 396
368
1 028
218
382
744
284
-15
—
269
67
202
0.75
269.7
1 291
432
859
258
399
759
100
-12
—
88
15
73
0.27
269.1
1 171
389
782
179
328
611
171
-22
—
149
14
135
0.5
269
1 791
404
1 387
203
324
935
452
-28
—
424
132
292
1.09
271.7
951
329
622
138
315
534
88
-23
—
387
86
301
1.12
269.5
813.9
293
520.9
134.4
280.6
503.3
17.5
-29.3
—
-11.8
0.3
-12.1
-0.05
267.6
786
300
486
120
272
461
25
-14
—
11
5
5
0.02
267.6
764
282
482
127
274
479
3
-17
-1
-15
-13
-2
-0.01
267.1
865
346
519
132
218
417
102
-1
—
101
26
75
0.28
266.8
705.3
278.7
426.6
149.3
202
459.3
-32.7
10.1
—
-22.6
-5.1
-17.4
-0.07
266.6
665.9
270.6
395.3
90.8
187.3
345.6
49.7
6.8
0
56.5
3.8
52.7
0.2
266.6
662.5
256.3
406.2
133.3
193.3
390.2
16
3.2
0
19.2
-6.4
25.6
0.1
265.7
573
254
319
127
156
677
-358
-14
—
-372
-43
-329
-1.22
269.7
610.7
252.5
358.2
102.4
184.9
363.1
-4.9
-6
-1.5
-10.9
2.5
-13.5
-0.05
265.4
517.3
211.1
306.2
113.1
149.6
332.5
-26.3
-25.7
0
-52
4.4
-56.4
-0.21
265.2
520.2
203.5
316.7
121
154.9
348.6
-31.9
11.1
0
-20.8
-9.9
-10.9
-0.04
265.2
528.5
225.6
302.9
119.2
124
306.3
-3.4
-36.3
-1.5
-39.7
-27.5
-12.2
-0.05
265.2
472
204.5
267.5
98.6
282.7
457
-189.5
-16.8
1.1
-209.4
-66.9
-142.5
-0.537
265.2