Enea Statements
EN
Enea 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
239.5
100
49.9
20.8
189.6
79.2
68.3
28.5
89.4
37.3
157.7
65.8
31.9
13.3
-1.8
-0.8
0.1
0.04
30.2
12.6
-3.9
-1.6
34
14.2
1.635
20.8
206
100
48
23.3
158
76.7
66.7
32.4
75.2
36.5
141.9
68.9
16.1
7.8
-0.4
-0.2
—
0
15.7
7.6
5.1
2.5
10.6
5.1
0.525
20.2
242.53
100
50.883
21
191.65
79
67.41
27.8
81.206
33.5
148.62
61.3
43.03
17.7
-22.4
-9.2
0.054
0.02
20.684
8.5
7.904
3.3
12.78
5.3
0.621
20.596
220.6
100
51.4
23.3
169.2
76.7
78.9
35.8
74.6
33.8
153.5
69.6
15.7
7.1
4.7
2.1
—
0
20.4
9.2
—
0
20.4
9.2
0.949
21.5
217.4
100
62
28.5
155.4
71.5
610.5
280.8
150.6
69.3
761.1
350.1
-605.7
-278.6
-14.9
-6.9
0.1
0.05
-620.5
-285.4
-0.6
-0.3
-620
-285.2
-28.704
21.6
254
100
50.7
20
203.3
80
73.7
29
82.1
32.3
155.8
61.3
47.5
18.7
-24.4
-9.6
-0.1
-0.04
23
9.1
-12.9
-5.08
36
14.2
1.667
21.6
273.15
100
64.479
23.6
208.67
76.4
67.249
24.6
83.579
30.6
150.83
55.2
57.84
21.2
-34.771
-12.7
—
0
23.069
8.4
-16.084
-5.9
39.31
14.4
1.801
21.736
252.9
100
53.6
21.2
199.3
78.8
69.9
27.6
88.4
35
158.3
62.6
41
16.2
14.4
5.7
—
0
55.4
21.9
18.8
7.4
52.4
20.7
2.42
21.6
221.8
100
47.6
21.5
174.2
78.5
70.8
31.9
75.1
33.9
145.9
65.8
28.3
12.8
7.9
3.6
—
0
36.2
16.3
-10
-4.5
141.3
63.7
6.57
21.5
248.4
100
69.9
28.1
178.5
71.9
90.8
36.6
91.3
36.8
182
73.3
-3.5
-1.4
-4.8
-1.9
—
0
-8.3
-3.3
-0.1
-0.04
-8.2
-3.3
-0.381
21.5
293.45
100
118.67
40.4
174.78
59.6
41.363
14.1
72.253
24.6
113.72
38.8
61.063
20.8
-4.608
-1.6
0.1
0.03
56.555
19.3
1.991
0.7
54.563
18.6
2.554
21.36
231.8
100
40.4
17.4
191.4
82.6
64.9
28
83.6
36.1
148.5
64.1
42.9
18.5
8.8
3.8
0.1
0.04
51.8
22.3
6.2
2.7
50.2
21.7
2.32
21.6
203.2
100
28.1
13.8
175.1
86.2
54.7
26.9
62.8
30.9
117.4
57.8
57.7
28.4
-3.5
-1.7
—
0
54.2
26.7
5.8
2.9
52
25.6
2.4
21.6
216.8
100
71.1
32.8
145.7
67.2
30.3
14
70.7
32.6
101
46.6
44.7
20.6
4.3
2
-0.1
-0.05
48.9
22.6
5.4
2.5
43.5
20.1
2.02
21.5
252.3
100
75.872
30.1
176.42
69.9
38.72
15.3
73.5
29.1
112.32
44.5
64.104
25.4
—
0
-14.852
-5.9
49.252
19.5
1.767
0.7
47.384
18.8
2.192
21.616
208.8
100
64.5
30.9
144.3
69.1
27.9
13.4
73.6
35.2
101.5
48.6
42.8
20.5
-6.3
-3.02
—
0
36.5
17.5
5.4
2.6
31.1
14.9
1.447
21.5
241.2
100
73.5
30.5
167.7
69.5
29.1
12.1
79.5
33
108.6
45
59.1
24.5
-4.2
-1.7
—
0
54.9
22.8
8.1
3.4
46.8
19.4
2.177
21.5
226.8
100
79.2
34.9
147.6
65.1
44.8
19.8
80.2
35.4
125
55.1
22.6
10
1
0.4
-0.1
-0.04
23.5
10.4
6.5
2.9
17
7.5
0.798
21.3
260.84
100
74.459
28.5
186.38
71.5
43.967
16.9
85.392
32.7
129.36
49.6
57.026
21.9
-26.083
-10
—
0
30.943
11.9
2.781
1.1
28.161
10.8
1.32
21.34
250.2
100
72.4
28.9
177.8
71.1
40.4
16.1
73.8
29.5
114.3
45.7
63.5
25.4
-8.2
-3.3
—
0
55.3
22.1
7.7
3.1
47.7
19.1
2.373
20.1
260.2
100
68.4
26.3
191.8
73.7
44.5
17.1
75.3
28.9
119.8
46
72
27.7
-10.1
-3.9
0.1
0.04
62
23.8
9.6
3.7
52.4
20.1
2.715
19.3
240.9
100
58.4
24.2
182.5
75.8
38.1
15.8
82.2
34.1
120.3
49.9
62.2
25.8
-7.4
-3.07
—
0
54.8
22.7
13.4
5.6
41.4
17.2
2.145
19.3
248.79
100
62.127
25
186.66
75
38.772
15.6
81.236
32.7
120.01
48.2
66.655
26.8
-7.108
-2.9
—
0
59.547
23.9
7.097
2.9
52.55
21.1
2.703
19.44
209.6
100
54.6
26
155
74
33.2
15.8
70.5
33.6
103.8
49.5
51.2
24.4
-6.8
-3.2
—
0
44.4
21.2
8.9
4.2
35.5
16.9
1.84
19.3
213.4
100
58.5
27.4
154.9
72.6
36.7
17.2
74.1
34.7
110.9
52
44
20.6
-6.6
-3.09
—
0
37.4
17.5
2
0.9
35.4
16.6
1.83
19.3
170.3
100
47.3
27.8
123
72.2
27.6
16.2
68.4
40.2
96
56.4
27
15.9
-7.3
-4.3
-0.1
-0.06
19.7
11.6
1.5
0.9
18.2
10.7
0.94
19.3
151.9
41.9
110
24.1
63.2
87.3
22.7
-3.5
-0.1
19.2
1.8
17.4
0.93
18.8
145.2
42.7
102.5
23.5
46.8
70.3
32.2
1.1
—
33.3
6.2
27.1
1.55
17.5
148.5
42
106.5
26.2
57.8
84
22.5
-2.8
0.1
19.8
3
16.8
0.96
17.5
142.7
39.7
103
23.3
54.5
77.8
25.2
-0.1
—
25.1
4.1
21.1
1.27
16.6
135.7
35.6
100.1
25.4
41.2
66.6
33.5
2.7
—
36.2
9.6
26.6
1.67
15.9
120.7
37.4
83.3
22.5
31.2
53.7
29.6
—
-0.1
29.5
7
22.6
1.42
15.9
124.1
37.4
86.7
22.4
35.5
57.9
28.8
1.6
—
30.4
6.9
23.5
1.48
15.9
120.8
38.2
82.6
21.1
34.7
55.7
26.9
0.9
—
27.8
5.9
21.9
1.38
15.9
126.2
37.7
88.5
23.1
33.2
56.1
32.3
1.3
-0.1
33.6
6.2
27.4
1.73
15.8
117.7
37.9
79.8
21.5
30.5
51.9
27.9
-0.1
-0.1
27.7
7.1
20.6
1.29
16
120.2
34.8
85.4
23.6
35.3
58.9
26.5
0.2
—
26.7
5.9
20.8
1.29
16.1
117.4
36.2
81.2
23.2
34.6
57.9
23.3
1.1
—
24.4
5.3
19.2
1.15
16.8
119.3
34.1
85.2
21.8
34.2
56
29.2
0.3
—
29.5
5.9
23.5
1.4
16.8
105
29
76
20.1
32
52.1
23.9
0.4
—
24.3
5.5
18.8
1.12
16.9
104
29
75
23.5
28.7
52.3
22.7
0.1
0.1
22.8
5.1
17.8
1.05
17
101
28.8
72.2
22.5
31.8
54.2
18
0.7
-0.1
18.7
4.2
14.4
0.85
17
106.4
28
78.4
23.4
29.9
53.3
25.1
0.2
0.2
25.3
5.9
19.4
1.13
17.1
97.1
25.1
72
20.4
30.6
51
21
-1.1
—
19.9
4.8
15.1
0.88
17.2
105.7
27.9
77.8
22.1
33.8
55.8
22
1.4
—
23.4
6.1
17.1
1
17.2
99.3
30.6
68.7
24.6
30.2
54.7
14
1.3
—
15.3
3.7
11.6
0.68
17.2
122.6
31
91.6
27
44.1
71.1
20.5
—
—
20.5
5.8
14.6
0.84
17.5