B3 Consulting Statements
B3
B3 Consulting 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
266.4
100
—
0
—
0
34.7
13
204.1
76.6
257.8
96.8
8.6
3.2
-1.2
-0.5
—
0
7.4
2.8
1.9
0.7
5.2
2
0.62
8.387
281.3
100
—
0
—
0
32.1
11.4
217.2
77.2
273.4
97.2
7.9
2.8
-0.1
-0.04
—
0
7.8
2.8
1.6
0.6
5.3
1.9
0.63
8.413
293.6
100
—
0
—
0
28.6
9.7
225
76.6
280.4
95.5
13.2
4.5
-1.7
-0.6
—
0
11.5
3.9
3.1
1.1
8
2.7
0.953
8.394
223.3
100
—
0
—
0
25.7
11.5
167.5
75
213.3
95.5
10
4.5
3.1
1.4
-1
-0.4
12.1
5.4
2.4
1.1
9.2
4.1
1.05
8.762
299.3
100
—
0
—
0
32.9
11
219.7
73.4
277.3
92.6
22
7.4
0.5
0.2
—
0
22.5
7.5
5.8
1.9
14.4
4.8
1.68
8.571
324.6
100
—
0
—
0
36.3
11.2
224.5
69.2
283.7
87.4
40.9
12.6
1.3
0.4
—
0
42.2
13
8.6
2.6
28.9
8.9
3.4
8.5
332.27
100
—
0
—
0
38.644
11.6
229.19
69
292.6
88.1
39.669
11.9
2.097
0.6
—
0
41.766
12.6
7.995
2.4
30.139
9.1
3.233
9.324
235.8
100
—
0
—
0
31.4
13.3
160.7
68.2
211.4
89.7
24.4
10.3
2.6
1.1
-0.7
-0.3
26.3
11.2
5.5
2.3
18.7
7.9
2.18
8.579
289.5
100
—
0
—
0
35
12.1
200.4
69.2
255
88.1
34.5
11.9
1.4
0.5
—
0
35.9
12.4
7.7
2.7
25.5
8.8
2.95
8.644
290.5
100
—
0
—
0
34.1
11.7
199.6
68.7
251.4
86.5
39.1
13.5
0.8
0.3
—
0
39.9
13.7
8
2.8
29
10
3.33
8.709
271.59
100
—
0
—
0
45.415
16.7
179.19
66
243.82
89.8
27.764
10.2
-4.323
-1.6
—
0
29.341
10.8
4.711
1.7
22.89
8.4
2.691
8.505
189
100
—
0
—
0
30.6
16.2
124.8
66
174
92.1
15
7.9
0.1
0.05
—
0
9.2
4.9
3.7
2
4.9
2.6
0.57
8.596
233.5
100
—
0
—
0
30.6
13.1
168.9
72.3
217.5
93.1
16
6.9
-0.3
-0.1
—
0
15.7
6.7
3.5
1.5
11.6
5
1.37
8.467
227.8
100
—
0
—
0
—
0
167
73.3
216
94.8
11.8
5.2
-1.5
-0.7
—
0
10.3
4.5
2.8
1.2
5.9
2.6
0.71
8.31
221.48
100
15.995
7.2
205.49
92.8
33.207
15
161.63
73
200.51
90.5
4.981
2.2
-2.034
-0.9
—
0
3.847
1.7
0.055
0.02
3.215
1.5
0.395
8.133
163.5
100
7.9
4.8
155.6
95.2
24.4
14.9
118.4
72.4
148.1
90.6
7.5
4.6
-1.2
-0.7
—
0
6.3
3.9
2.1
1.3
3.7
2.3
0.45
8.222
218.6
100
11.5
5.3
207.1
94.7
27
12.4
165.7
75.8
197.5
90.3
9.6
4.4
-1.6
-0.7
—
0
8
3.7
1.5
0.7
5.9
2.7
0.76
7.763
247.8
100
15.3
6.2
232.5
93.8
26.2
10.6
179.4
72.4
212.2
85.6
20.3
8.2
-1.9
-0.8
—
0
17.5
7.1
4.3
1.7
10.1
4.1
1.34
7.537
239.06
100
26.275
11
212.79
89
29.537
12.4
171.8
71.9
207.32
86.7
5.473
2.3
-1.304
-0.5
—
0
5.669
2.4
1.914
0.8
2.084
0.9
0.278
7.503
176.6
100
14.7
8.3
161.9
91.7
27.2
15.4
123
69.6
156.3
88.5
5.6
3.2
-1.5
-0.8
—
0
4.1
2.3
1.6
0.9
0.8
0.5
0.106
7.522
207
100
23
11.1
184
88.9
21.6
10.4
153
73.9
180.6
87.2
3.4
1.6
-1.9
-0.9
0.1
0.05
1.6
0.8
0.9
0.4
-0.1
-0.05
-0.01
10
216.8
100
18.2
8.4
198.6
91.6
24.4
11.3
151.8
70
181.8
83.9
16.8
7.7
-0.9
-0.4
—
0
14.4
6.6
3.8
1.8
7.9
3.6
1.064
7.422
203.49
100
20.299
10
183.19
90
29.02
14.3
139.11
68.4
169
83
14.195
7
-4.86
-2.4
2.5
1.2
11.835
5.8
3.539
1.7
7.371
3.6
0.987
7.465
150.5
100
15.9
10.6
134.6
89.4
20
13.3
105.1
69.8
126.7
84.2
7.9
5.2
-0.7
-0.5
—
0
6
4
2
1.3
2.9
1.9
0.39
7.436
188.5
100
21.8
11.6
166.7
88.4
27.9
14.8
127.2
67.5
156.1
82.8
10.6
5.6
-0.9
-0.5
-0.8
-0.4
9.7
5.1
3.1
1.6
5
2.7
0.67
7.4
183.8
100
17.4
9.5
166.4
90.5
26.5
14.4
124.1
67.5
152.1
82.8
14.3
7.8
-1.4
-0.8
-0.3
-0.2
12.9
7
4.4
2.4
8
4.4
1.08
7.4
188.3
17.9
170.4
27.5
121.8
151.1
19.3
-1.6
-0.1
17.6
2.1
14.1
1.9
7.4
129.7
14.2
115.5
18.3
91.9
111.6
3.9
-1
-0.3
2.9
1.4
1.4
0.19
7.4
152.2
15.6
136.6
23.8
107.7
133.3
3.3
-0.6
0.2
2.7
0.6
2.1
0.29
7.3
149.6
13.2
136.4
23.8
101.1
126.1
10.3
-0.2
-0.3
10.1
3.1
6.6
0.9
7.3
148.5
11.9
136.7
27.3
94.3
122.9
13.7
-0.1
—
11.2
3.5
7.6
1.04
7.3
100.1
9
91.1
13.4
70.1
84.6
6.5
-0.4
-0.3
6.1
2.2
3
0.41
7.3
127.6
11.5
116.1
17.2
85.6
104.2
11.9
-0.2
0.1
8.8
2.1
5.4
0.88
6.1
112.3
10.1
102.2
15.1
73.7
90.2
12
-0.2
—
11.8
2.7
7
1.33
5.3
114.5
11.5
103
16.5
74.6
92.3
10.7
-0.2
-0.2
10.4
2.6
7.5
1.43
5.3
81.7
6.4
75.3
13.5
56.3
71
4.3
-0.3
—
4
1.4
1.7
0.32
5.3
93.6
7.1
86.5
15.2
62.2
78.4
8.1
-0.2
—
7.9
2.1
4.4
0.84
5.3
92.7
6.6
86.1
17
58.1
76.1
10
-0.2
—
9.8
2.4
5.4
1.03
5.3