Anoto Group Statements
AN
Anoto Group 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
8.165
100
2.698
33
5.467
67
—
0
5.755
70.5
10.046
123
-4.579
-56.08
126.58
1550.3
—
0
122
1494.2
0.001
0.01
122
1494.2
0.388
314.59
22.171
100
7.767
35
14.404
65
—
0
40.055
180.7
44.939
202.7
-30.535
-137.7
7.222
32.6
-0.001
-0.005
-23.314
-105.2
0.029
0.1
-23.343
-105.3
-0.08
291.33
13.307
100
3.438
25.8
9.869
74.2
—
0
20.786
156.2
24.154
181.5
-14.285
-107.3
-0.357
-2.7
—
0
-14.642
-110.03
-0.001
-0.008
-13.638
-102.5
-0.059
230.61
8.403
100
3.614
43
4.789
57
50.902
605.8
-26.863
-319.7
15.496
184.4
-10.707
-127.4
-12.368
-147.2
-12.367
-147.2
-23.074
-274.6
-0.975
-11.6
-20.645
-245.7
-0.09
230.59
23.842
100
15.4
64.6
8.442
35.4
—
0
23.775
99.7
22.928
96.2
-14.486
-60.8
11.303
47.4
—
0
-3.183
-13.4
0.99
4.2
-2.697
-11.3
-0.012
228.94
18.642
100
5.798
31.1
12.844
68.9
—
0
21.49
115.3
24.41
130.9
-11.566
-62.04
9.017
48.4
—
0
-2.549
-13.7
-0.099
-0.5
-1.204
-6.5
-0.005
228.42
18.475
100
1.648
8.9
16.827
91.1
—
0
25.097
135.8
27.288
147.7
-10.461
-56.6
8.28
44.8
—
0
-2.181
-11.8
—
0
-0.199
-1.08
-0.001
220.95
20.522
100
7.871
38.4
12.651
61.6
49.29
240.2
-19.15
-93.3
32.219
157
-19.568
-95.4
11.156
54.4
-0.001
-0.005
-8.413
-41
-0.743
-3.6
-5.609
-27.3
-0.027
211.24
23.582
100
15.453
65.5
8.129
34.5
—
0
20.047
85
21.306
90.3
-13.177
-55.9
-1.344
-5.7
—
0
-14.521
-61.6
0.46
2
-13.327
-56.5
-0.062
215.66
11.276
100
4.93
43.7
6.346
56.3
—
0
19.902
176.5
20.45
181.4
-14.104
-125.08
-6.236
-55.3
—
0
-20.34
-180.4
—
0
-18.847
-167.1
-0.087
215.66
16.35
100
4.9
30
11.45
70
—
0
19.62
120
21.74
133
-10.29
-62.9
13.06
79.9
—
0
2.77
16.9
—
0
2.77
16.9
0.02
197.89
19.472
100
2.632
13.5
16.84
86.5
—
0
45.508
233.7
36.445
187.2
-19.605
-100.7
—
0
-12.946
-66.5
-32.551
-167.2
—
0
-30.745
-157.9
-0.172
178.25
15.033
100
8.854
58.9
6.179
41.1
—
0
19.364
128.8
51.698
343.9
-45.519
-302.8
-5.527
-36.8
—
0
-51.046
-339.6
0.015
0.1
-49.42
-328.7
-0.29
170.41
36.047
100
20.911
58
15.136
42
—
0
48.084
133.4
53.443
148.3
-38.307
-106.3
-6.438
-17.9
—
0
-44.745
-124.1
-0.089
-0.2
-40.993
-113.7
-0.245
167.34
20.995
100
11.127
53
9.868
47
—
0
26.182
124.7
27.461
130.8
-17.593
-83.8
20.112
95.8
-0.001
-0.005
2.518
12
-0.089
-0.4
2.607
12.4
0.017
151.8
31.323
100
11.149
35.6
20.174
64.4
—
0
32.63
104.2
34.54
110.3
-14.366
-45.9
-10.914
-34.8
-0.001
-0.003
-25.281
-80.7
—
0
-24.791
-79.1
-0.162
152.76
26.899
100
14.397
53.5
12.502
46.5
—
0
22.798
84.8
26.073
96.9
-13.571
-50.5
5.747
21.4
—
0
-7.824
-29.09
—
0
-7.824
-29.09
-0.065
120.67
27.777
100
15.191
54.7
12.586
45.3
—
0
23.868
85.9
26.666
96
-14.08
-50.7
14.217
51.2
—
0
0.137
0.5
0.027
0.1
0.11
0.4
0.001
120.61
25.969
100
10.614
40.9
15.355
59.1
—
0
22.423
86.3
23.992
92.4
-8.637
-33.3
9.032
34.8
—
0
0.395
1.5
0.007
0.03
0.389
1.5
0.003
120.61
27.002
100
34.934
129.4
-7.932
-29.4
—
0
125.73
465.6
113.61
420.8
-121.55
-450.1
0.967
3.6
—
0
-120.58
-446.6
-3.174
-11.8
-117.41
-434.8
-0.973
120.61
28.085
100
15.619
55.6
12.466
44.4
—
0
25.406
90.5
25.378
90.4
-12.912
-46
-0.979
-3.5
—
0
-13.891
-49.5
—
0
-13.909
-49.5
-0.123
112.65
32.11
100
16.57
51.6
15.55
48.4
—
0
16.91
52.7
14.57
45.4
0.97
3
8.41
26.2
0
0
9.38
29.2
—
0
9.37
29.2
0.08
113.09
28.36
100
10.98
38.7
17.38
61.3
—
0
15.91
56.1
16.05
56.6
1.33
4.7
4.74
16.7
0.14
0.5
6.07
21.4
—
0
6.06
21.4
0.06
105.51
26.45
13.69
12.77
—
27
28.74
-15.98
1.52
—
-14.46
-1.91
-12.4
-0.12
101.5
51.63
30.65
20.98
—
17.34
16.67
4.31
-7.6
-0.68
-3.29
0.22
-3.46
-0.04
92.99
49.14
27.98
21.17
—
15.25
14.43
6.73
-7.76
-0.82
-1.03
-1.61
0.55
0.01
86.87
45.79
29.78
16.01
—
47.72
47.66
-31.65
-5.78
-0.06
-37.43
0.04
-37.5
-0.44
84.74
67.62
44.55
23.07
—
96.8
77.48
-54.41
-2.61
-0.01
-56.89
-1.22
-52.64
-0.69
76.79
39.76
27.26
12.5
—
111.92
122.69
-110.19
-2.83
0
-106.72
-1.11
-103.56
-1.36
76.19
83.1
57.57
25.53
—
73.8
66.12
-40.6
-0.38
0.01
-40.97
-1.28
-38.18
-0.45
83.51
45.18
26.89
18.3
—
79.89
79.88
-61.59
-1.5
—
-63.09
-0.84
-61.25
-1.28
47.79
54.81
33.05
21.76
—
54.25
62.98
-41.22
-0.5
0
-41.72
-1.38
-38.62
-0.87
44.53
55.37
34.97
20.4
—
48.87
48.02
-27.62
-2.18
-0.85
-29.8
-0.23
-30.99
-0.78
39.69
39.53
21.46
18.07
—
42.2
42.1
-24.03
-8.79
-0.1
-32.82
—
-29.29
-0.66
43.86
43.13
17.8
25.33
—
38.83
38.71
-13.38
7.75
-0.11
-5.63
0.01
-5.13
-0.16
32.9
46
17.16
28.84
—
40.19
33.2
-4.36
-2.8
0.01
-7.15
-0.67
-5.97
-0.24
25.05
27.09
9.61
17.49
—
40.21
40.72
-23.24
-2.62
0.51
-25.85
—
-26.12
-1.27
20.49
31.3
11.72
19.57
—
42.64
36.13
-16.55
-1.03
-0.01
-17.59
0.02
-16.32
-0.77
21.44
37.07
10.14
26.94
—
38.62
39.04
-12.11
-0.79
0.42
-12.9
0.01
-13.64
-0.7
19.37
33.31
14.29
19.02
—
—
108.87
-89.85
-2.96
0.6
-92.81
0.01
-91.11
-12.38
7.36
33.41
8.92
24.49
—
47.25
47.33
-22.84
-0.72
0.08
-23.56
—
-23.23
-2.05
11.3
34.95
10.4
24.56
—
55.93
54.9
-30.34
-0.54
-1.03
-30.88
—
-30.67
-2.83
10.85
42.63
14.53
28.1
—
50.8
48.53
-20.43
-0.61
0
-21.04
—
-21.22
-2.33
9.12
40.59
11.75
28.85
—
56.84
51.75
-22.9
-0.68
0
-23.58
0.02
-21.59
-2.42
8.92