Invisio Statements
IV
Invisio 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
552.7
100
295.3
53.4
257.4
46.6
—
0
—
0
157.7
28.5
99.7
18
1.1
0.2
—
0
100.8
18.2
26.9
4.9
73.9
13.4
1.621
45.59
308.2
100
120.2
39
188
61
—
0
—
0
137.6
44.6
50.4
16.4
0.8
0.3
—
0
51.2
16.6
15.2
4.9
35.9
11.6
0.776
46.237
345.7
100
147.2
42.6
198.5
57.4
—
0
—
0
129.3
37.4
69.2
20
3.8
1.1
-0.1
-0.03
66.1
19.1
15.2
4.4
50.9
14.7
1.095
46.487
311.6
100
120.7
38.7
190.9
61.3
—
0
—
0
139.7
44.8
51.2
16.4
3.3
1.1
0.1
0.03
54.6
17.5
14.4
4.6
40.2
12.9
0.869
46.269
269.8
100
106.5
39.5
163.3
60.5
—
0
—
0
117.9
43.7
45.4
16.8
-7.9
-2.9
0.1
0.04
37.6
13.9
10.3
3.8
27.3
10.1
0.604
45.227
311.3
100
116.8
37.5
194.5
62.5
—
0
—
0
110.6
35.5
83.9
27
-0.2
-0.06
-0.1
-0.03
83.6
26.9
23.6
7.6
60
19.3
1.296
46.298
289.3
100
123.2
42.6
166.1
57.4
—
0
—
0
106.3
36.7
59.8
20.7
-4.3
-1.5
-4.3
-1.5
55.5
19.2
12.8
4.4
42.7
14.8
0.948
45.048
195.1
100
81.8
41.9
113.3
58.1
—
0
—
0
95.8
49.1
17.5
9
1.5
0.8
—
0
19
9.7
5.6
2.9
13.5
6.9
0.3
45.049
153.7
100
65.3
42.5
88.4
57.5
—
0
—
0
96.7
62.9
-8.3
-5.4
0.3
0.2
—
0
-8
-5.2
-0.6
-0.4
-7.3
-4.7
-0.164
44.625
137.4
100
55.4
40.3
82
59.7
—
0
—
0
85.8
62.4
-3.8
-2.8
-0.2
-0.1
—
0
-4
-2.9
0.3
0.2
-4.3
-3.1
-0.097
44.54
152.2
100
66.4
43.6
85.8
56.4
—
0
—
0
84.5
55.5
1.3
0.9
0.8
0.5
—
0
2.1
1.4
0.8
0.5
1.3
0.9
0.029
44.544
142.7
100
60.3
42.3
82.4
57.7
—
0
—
0
85.8
60.1
-3.4
-2.4
1
0.7
0.1
0.07
-2.3
-1.6
0.5
0.4
-2.8
-2
-0.063
44.54
154.3
100
64.8
42
89.5
58
—
0
—
0
75.3
48.8
14.2
9.2
-1.1
-0.7
-0.1
-0.06
13
8.4
3.7
2.4
9.4
6.1
0.206
45.578
143.7
100
61.1
42.5
82.6
57.5
—
0
—
0
69.8
48.6
12.8
8.9
-2.1
-1.5
—
0
10.7
7.4
4
2.8
6.7
4.7
0.147
45.704
172.8
100
70.6
40.9
102.2
59.1
—
0
—
0
62
35.9
40.2
23.3
-1.4
-0.8
—
0
38.8
22.5
11.4
6.6
27.5
15.9
0.587
46.83
118.7
100
59
49.7
59.7
50.3
—
0
—
0
43.3
36.5
16.4
13.8
-8.2
-6.9
—
0
8.2
6.9
1.9
1.6
6.2
5.2
0.141
44.098
123.6
100
43.7
35.4
79.9
64.6
—
0
—
0
55.5
44.9
24.4
19.7
-0.5
-0.4
0.1
0.08
24
19.4
5.9
4.8
18.1
14.6
0.4
45.247
116.8
100
49.6
42.5
67.2
57.5
—
0
—
0
52.8
45.2
14.4
12.3
-0.5
-0.4
—
0
13.9
11.9
4.5
3.9
9.4
8
0.208
45.137
200.5
100
77.4
38.6
123.1
61.4
—
0
—
0
49.5
24.7
73.6
36.7
-1.4
-0.7
-0.1
-0.05
72.1
36
16.7
8.3
55.4
27.6
1.254
44.189
109.2
100
46.9
42.9
62.3
57.1
—
0
—
0
43.5
39.8
18.8
17.2
3.2
2.9
-0.1
-0.09
21.9
20.1
5.7
5.2
16.2
14.8
0.367
44.098
137.3
100
50
36.4
87.3
63.6
—
0
—
0
48.5
35.3
38.8
28.3
-1.3
-0.9
—
0
37.5
27.3
9
6.6
28.5
20.8
0.64
44.649
66.8
100
26.2
39.2
40.6
60.8
—
0
—
0
39.1
58.5
1.5
2.2
1.1
1.6
—
0
2.6
3.9
1.1
1.6
1.5
2.2
0.034
44.554
95.7
100
48.3
50.5
47.4
49.5
—
0
—
0
26.8
28
20.6
21.5
0.5
0.5
—
0
21.2
22.2
5.2
5.4
16
16.7
0.363
44.098
80.9
100
33.9
41.9
47
58.1
—
0
—
0
35.4
43.8
11.6
14.3
—
0
—
0
11.6
14.3
3.1
3.8
8.4
10.4
0.19
44.6
93.8
100
38.5
41
55.3
59
—
0
—
0
42.5
45.3
12.8
13.6
0.6
0.6
0.1
0.1
13.4
14.3
3.5
3.7
9.9
10.6
0.22
44.3
84.2
100
34
40.4
50.2
59.6
—
0
—
0
31.7
37.6
18.5
22
-0.5
-0.6
—
0
18
21.4
4.2
5
13.8
16.4
0.31
44.1
118.1
47
71.1
—
—
43.9
27.2
-2.4
0.2
25
10
14.9
0.34
44.1
75.5
33.1
42.4
—
—
28.1
14.3
—
-0.1
14.3
1.2
13.1
0.3
44.1
84.2
43.7
40.5
—
—
26.2
14.3
-2.7
—
11.6
—
11.6
0.26
44.1
87.9
39.7
48.2
—
—
25.5
22.7
—
—
22.7
—
22.7
0.51
44.1
81.3
40.9
40.4
—
—
23.5
16.9
—
—
16.9
0.6
16.3
0.37
44
85.6
40.5
45.1
—
—
17.4
27.7
—
—
27.7
-2.1
29.9
0.68
44.1
83.6
40.4
43.2
—
—
21
22.2
—
—
22.2
—
22.2
0.5
44.1
79.5
37.3
42.2
—
—
18.7
23.5
-0.1
—
23.4
—
23.4
0.53
44.1
48.1
25.5
22.7
—
—
18.6
4
0.1
—
4.2
0.6
3.6
0.08
44.1
56.3
27.1
29.3
—
—
16.3
12.9
-0.1
—
12.8
-13.3
26.1
0.62
42.2
68.2
34
34.1
—
—
18
16.2
-0.1
—
16
2.5
13.5
0.31
43.8
57.2
24.9
32.3
—
—
18.1
14.2
-0.3
—
13.9
—
13.9
0.33
42.2
63.8
31.7
32.1
—
—
15
17.1
-0.9
—
16.2
1.2
14.9
0.31
47.6
46.8
26.8
20
—
—
13.9
6.2
0.1
—
6.3
-13.8
20.1
0.46
42.2
46.9
26.6
20.3
—
—
15.4
4.9
-0.7
—
4.2
—
4.2
0.1
42.2
44.1
25.2
18.9
—
—
12.4
6.5
-1.5
—
5.1
—
5.1
0.12
42.2
24.8
15.5
9.3
—
—
13.8
-4.5
-1.4
—
-5.9
-2.9
-3
-0.08
40.1
21.1
10.8
10.3
—
—
11.5
-1.2
-0.4
—
-1.6
—
-1.6
-0.04
38.4
12.4
6.8
5.5
—
—
12
-6.4
-0.4
—
-6.8
—
-6.8
-0.18
38.4
27
15
11.9
—
—
10.4
1.6
-0.7
—
0.9
—
0.9
0.02
38.4
17.9
10.6
7.4
—
—
13.7
-6.4
-1.5
—
-7.9
—
-7.9
-0.224
35.3