Christian Berner Statements
CB
Christian Berner 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
243.17
100
152.25
62.6
90.921
37.4
—
0
49.982
20.6
76.806
31.6
14.115
5.8
-0.498
-0.2
-2.726
-1.1
10.891
4.5
2.008
0.8
8.883
3.7
0.47
18.9
234.85
100
139.29
59.3
95.562
40.7
—
0
50.569
21.5
80.297
34.2
15.265
6.5
0.806
0.3
-2.411
-1.03
13.66
5.8
2.795
1.2
10.865
4.6
0.58
18.734
223.69
100
134.9
60.3
88.787
39.7
—
0
42.46
19
67.285
30.1
21.502
9.6
-0.59
-0.3
-2.396
-1.07
18.516
8.3
4.14
1.9
14.376
6.4
0.77
18.67
245.9
100
147.57
60
98.333
40
—
0
53.866
21.9
81.034
33
17.299
7
-0.331
-0.1
-2.543
-1.03
14.425
5.9
3.146
1.3
11.279
4.6
0.6
18.798
238.31
100
144.27
60.5
94.043
39.5
—
0
48.769
20.5
79.958
33.6
14.085
5.9
-0.328
-0.1
-2.414
-1.01
11.343
4.8
2.471
1
8.872
3.7
0.47
18.877
248.61
100
159.65
64.2
88.964
35.8
—
0
52.604
21.2
83.778
33.7
5.186
2.1
-0.183
-0.07
-2.025
-0.8
2.978
1.2
1.079
0.4
1.897
0.8
0.101
18.789
199.59
100
123.55
61.9
76.035
38.1
—
0
36.08
18.1
58.944
29.5
17.091
8.6
-0.345
-0.2
-1.386
-0.7
15.36
7.7
3.32
1.7
12.04
6
0.64
18.813
396.57
100
235.46
59.4
161.11
40.6
—
0
93.864
23.7
143.82
36.3
17.293
4.4
-0.761
-0.2
-3.078
-0.8
13.454
3.4
3.05
0.8
10.406
2.6
0.555
18.758
182.29
100
106.6
58.5
75.687
41.5
—
0
47.162
25.9
69.753
38.3
5.934
3.3
-0.417
-0.2
-0.84
-0.5
4.677
2.6
1.461
0.8
3.216
1.8
0.17
18.916
195.26
100
119.49
61.2
75.776
38.8
—
0
55.98
28.7
80.457
41.2
-4.681
-2.4
-1.457
-0.7
-0.001
-0.0005
-6.139
-3.1
-1.11
-0.6
-5.027
-2.6
-0.266
18.873
204.83
100
125.44
61.2
79.389
38.8
—
0
39.073
19.1
60.026
29.3
19.363
9.5
3.07
1.5
-0.89
-0.4
21.543
10.5
3.901
1.9
17.642
8.6
0.94
18.768
186.33
100
110.54
59.3
75.793
40.7
—
0
45.459
24.4
67.984
36.5
7.809
4.2
-0.386
-0.2
-0.698
-0.4
6.725
3.6
1.555
0.8
5.17
2.8
0.28
18.464
162.16
100
94.189
58.1
67.976
41.9
—
0
41.23
25.4
60.421
37.3
7.555
4.7
-0.28
-0.2
-0.625
-0.4
6.65
4.1
1.705
1.1
4.945
3
0.26
19.019
201.31
100
109.3
54.3
92.014
45.7
—
0
45.36
22.5
82.692
41.1
9.322
4.6
-0.925
-0.5
-0.001
-0.0005
8.396
4.2
1.469
0.7
6.927
3.4
0.366
18.917
160.86
100
103.69
64.5
57.168
35.5
—
0
29.332
18.2
43.328
26.9
13.84
8.6
2.67
1.7
-0.871
-0.5
15.639
9.7
3.552
2.2
12.087
7.5
0.647
18.687
340.78
100
212.23
62.3
128.55
37.7
—
0
74.489
21.9
111.01
32.6
17.543
5.1
-0.079
-0.02
-1.663
-0.5
15.801
4.6
3.699
1.1
12.102
3.6
0.648
18.687
175.96
100
112.01
63.7
63.955
36.3
—
0
39.368
22.4
59.954
34.1
4.001
2.3
0.304
0.2
-0.828
-0.5
3.477
2
0.98
0.6
2.497
1.4
0.134
18.687
215.2
100
141.14
65.6
74.057
34.4
—
0
39.757
18.5
63.621
29.6
10.436
4.8
-0.711
-0.3
0.001
0.0005
9.726
4.5
1.42
0.7
8.306
3.9
0.448
18.52
155.78
100
92.856
59.6
62.922
40.4
—
0
33.804
21.7
48.219
31
14.703
9.4
-0.446
-0.3
—
0
14.257
9.2
3.645
2.3
10.612
6.8
0.57
18.618
167.49
100
100.57
60
66.917
40
—
0
40.846
24.4
55.114
32.9
11.803
7
-0.231
-0.1
-0.306
-0.2
11.266
6.7
2.633
1.6
8.633
5.2
0.46
18.767
166.29
100
95.04
57.2
71.248
42.8
—
0
37.578
22.6
57.156
34.4
14.092
8.5
-0.186
-0.1
-0.35
-0.2
13.556
8.2
3.214
1.9
10.343
6.2
0.55
18.805