Alligo Statements
AL
Alligo 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
2 432
100
1 453
59.7
979
40.3
—
0
479
19.7
832
34.2
147
6
-36
-1.5
—
0
111
4.6
24
1
85
3.5
1.7
50
2 169
100
1 277
58.9
892
41.1
—
0
463
21.3
827
38.1
65
3
-33
-1.5
—
0
32
1.5
9
0.4
23
1.1
0.46
50
2 538
100
1 436
56.6
1 102
43.4
—
0
473
18.6
824
32.5
278
11
-34
-1.3
—
0
244
9.6
52
2
188
7.4
3.763
49.959
2 122
100
1 240
58.4
882
41.6
—
0
392
18.5
707
33.3
175
8.2
-31
-1.5
—
0
144
6.8
31
1.5
113
5.3
2.25
50.222
2 388
100
1 411
59.1
977
40.9
—
0
468
19.6
794
33.2
183
7.7
-25
-1.05
—
0
158
6.6
34
1.4
122
5.1
2.42
50.413
2 287
100
1 380
60.3
907
39.7
—
0
451
19.7
795
34.8
112
4.9
-24
-1.05
—
0
88
3.8
20
0.9
68
3
1.347
50.481
2 723
100
1 596
58.6
1 127
41.4
—
0
476
17.5
859
31.5
268
9.8
-22
-0.8
—
0
246
9
52
1.9
193
7.1
3.823
50.485
2 118
100
1 256
59.3
862
40.7
—
0
380
17.9
696
32.9
166
7.8
-15
-0.7
—
0
151
7.1
33
1.6
118
5.6
2.338
50.481
2 275
100
1 353
59.5
922
40.5
—
0
440
19.3
767
33.7
155
6.8
-11
-0.5
—
0
144
6.3
31
1.4
113
5
2.238
50.481
2 095
100
1 278
61
817
39
—
0
423
20.2
737
35.2
80
3.8
-9
-0.4
—
0
71
3.4
15
0.7
3 637
173.6
72.04
50.481
1 381
100
860
62.3
521
37.7
—
0
187
13.5
464
33.6
57
4.1
-8
-0.6
—
0
49
3.5
18
1.3
170
12.3
3.36
50.573
1 856
100
1 084
58.4
772
41.6
—
0
361
19.5
752
40.5
20
1.1
-18
-1
—
0
2
0.1
2
0.1
37
2
0.42
86.333
2 157
100
1 286
59.6
871
40.4
—
0
424
19.7
725
33.6
146
6.8
-11
-0.5
—
0
135
6.3
28
1.3
145
6.7
2.87
50.426
1 968
100
1 182
60.1
786
39.9
—
0
423
21.5
719
36.5
67
3.4
-10
-0.5
—
0
57
2.9
12
0.6
77
3.9
1.52
50.406
2 529
100
1 519
60.1
1 010
39.9
—
0
465
18.4
825
32.6
185
7.3
-13
-0.5
—
0
172
6.8
38
1.5
135
5.3
2.678
50.407
2 029
100
1 276
62.9
753
37.1
—
0
380
18.7
739
36.4
14
0.7
-12
-0.6
—
0
2
0.1
1
0.05
1
0.05
—
50.445