HMS Networks Statements
HM
HMS Networks 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
616
100
231
37.5
385
62.5
56
9.1
197
32
252
40.9
133
21.6
3
0.5
—
0
133
21.6
27
4.4
107
17.4
2.293
46.666
759.72
100
264.44
34.8
495.28
65.2
85.433
11.2
226.25
29.8
301.96
39.7
193.33
25.4
-27.999
-3.7
-0.001
-0.0001
141.33
18.6
31.683
4.2
110.64
14.6
2.342
47.241
789
100
273
34.6
516
65.4
76
9.6
216
27.4
293
37.1
223
28.3
-2
-0.3
-1
-0.1
220
27.9
48
6.1
172
21.8
3.687
46.656
703
100
248
35.3
455
64.7
78
11.1
221
31.4
305
43.4
150
21.3
-8
-1.1
1
0.1
143
20.3
27
3.8
116
16.5
2.486
46.656
773
100
272
35.2
501
64.8
79
10.2
208
26.9
290
37.5
211
27.3
2
0.3
—
0
213
27.6
40
5.2
172
22.3
3.687
46.649
764.2
100
277.58
36.3
486.62
63.7
76.625
10
205.91
26.9
321.78
42.1
164.84
21.6
-11.11
-1.5
0.001
0.0001
180.44
23.6
28.653
3.7
151.79
19.9
3.211
47.27
624
100
228
36.5
396
63.5
61
9.8
164
26.3
217
34.8
179
28.7
-11
-1.8
—
0
168
26.9
33
5.3
135
21.6
2.894
46.643
601
100
227
37.8
374
62.2
63
10.5
161
26.8
231
38.4
143
23.8
-2
-0.3
-1
-0.2
140
23.3
31
5.2
109
18.1
2.346
46.463
517
100
198
38.3
319
61.7
61
11.8
138
26.7
180
34.8
139
26.9
-4
-0.8
—
0
135
26.1
23
4.4
112
21.7
2.401
46.649
570.73
100
223.4
39.1
347.32
60.9
63.846
11.2
170.34
29.8
237.71
41.7
109.61
19.2
4.835
0.8
—
0
114.45
20.1
27.022
4.7
86.853
15.2
1.83
47.45
472
100
182
38.6
290
61.4
55
11.7
133
28.2
189
40
101
21.4
1
0.2
—
0
102
21.6
18
3.8
84
17.8
1.8
46.661
474
100
172
36.3
302
63.7
57
12
126
26.6
181
38.2
121
25.5
-4
-0.8
—
0
117
24.7
19
4
94
19.8
2.015
46.661
455
100
163
35.8
292
64.2
—
0
117
25.7
178
39.1
114
25.1
1
0.2
—
0
115
25.3
21
4.6
90
19.8
1.929
46.663
405.82
100
156.06
38.5
249.76
61.5
48.793
12
123.89
30.5
175.49
43.2
74.27
18.3
-4.819
-1.2
—
0
69.92
17.2
12.507
3.1
56.488
13.9
1.192
47.372
345
100
131
38
214
62
40
11.6
97
28.1
137
39.7
77
22.3
-4
-1.2
—
0
73
21.2
11
3.2
62
18
1.329
46.664
355
100
135
38
220
62
49
13.8
97
27.3
147
41.4
73
20.6
—
0
—
0
69
19.4
15
4.2
58
16.3
1.243
46.664
361
100
136
37.7
225
62.3
43
11.9
117
32.4
158
43.8
67
18.6
-4
-1.1
—
0
63
17.5
15
4.2
48
13.3
1.029
46.64
346.71
100
134.93
38.9
211.78
61.1
48.666
14
125.48
36.2
159.66
46
52.124
15
-8.009
-2.3
—
0
47.115
13.6
-19.842
-5.7
68.26
19.7
1.434
47.597
377
100
140
37.1
237
62.9
41
10.9
109
28.9
156
41.4
81
21.5
-1
-0.3
—
0
55
14.6
10
2.7
46
12.2
0.987
46.616
416
100
162
38.9
254
61.1
50
12
128
30.8
182
43.8
72
17.3
-2
-0.5
—
0
70
16.8
18
4.3
51
12.3
1.094
46.616
380
100
155
40.8
225
59.2
50
13.2
110
28.9
165
43.4
60
15.8
-4
-1.05
—
0
56
14.7
15
3.9
41
10.8
0.87
46.571
362.8
100
146.81
40.5
216
59.5
45.233
12.5
118.91
32.8
163.65
45.1
52.351
14.4
0.464
0.1
—
0
51.815
14.3
10.577
2.9
42.238
11.6
0.884
47.804
353
100
140
39.7
213
60.3
40
11.3
99
28
139
39.4
74
21
-4
-1.1
-1
-0.3
70
19.8
20
5.7
51
14.4
1.1
46.6
329
100
122
37.1
207
62.9
39
11.9
106
32.2
144
43.8
63
19.1
-5
-1.5
—
0
58
17.6
16
4.9
42
12.8
0.9
46.6
320
100
122
38.1
198
61.9
38
11.9
97
30.3
135
42.2
63
19.7
-11
-3.4
-1
-0.3
52
16.3
14
4.4
37
11.6
0.8
46.5
301.3
119.7
181.6
36.4
114
150.7
30.9
-5.9
—
25
4.8
20.2
0.43
47.4
304.8
119.1
185.7
35.7
86.2
120.9
64.8
-6.3
-0.9
58.5
16.4
42.1
0.9
46.7
298.7
114.1
184.5
35.8
90.5
125.3
59.3
-3.6
—
55.7
15.6
40.1
0.86
46.8
278.5
108.7
169.8
32.4
80.4
112.4
57.4
-1.4
—
56
15.7
40.3
0.86
46.7
265.2
102.2
163
32.3
87.4
123.5
39.6
-3.9
—
35.7
10.1
25.5
0.54
47.2
253.9
95.9
158
29.5
72.1
103.4
54.5
-3.6
—
51
14.3
36.7
0.78
46.8
232.1
90.8
141.3
28.1
76.9
106.5
34.8
1.1
—
36
10.2
25.7
0.55
46.8
201.1
82
119
29.2
68.7
98.7
20.4
-3.2
—
17.2
4.6
12.5
0.27
46.2
175.1
69.1
106
25.9
65.2
91.5
14.4
-2.5
—
11.9
8.4
3.5
0.08
44.8
179.8
72.1
107.7
26.1
52.2
76.7
31.1
-4.7
0
26.4
6.6
19.8
0.44
45.3
176.5
66.7
109.9
27.6
55.9
85.6
24.2
-4.3
-0.7
19.9
5
14.9
0.33
45.3
170.3
64.1
106.2
23.5
53
74.3
31.9
-2.5
0
29.4
7.4
22.1
0.49
45.2
156.3
59.5
96.9
23.8
56.9
78.8
18
-2.2
—
15.8
6.6
9.2
0.2
44.8
152.3
56.3
96
17.8
43.4
58.9
37.2
-3.7
—
33.5
7.7
25.8
0.57
45.3
141.5
53.8
87.6
20.1
49.5
66.7
20.9
-3
—
18
4.1
13.8
0.31
45.3
139.1
52.8
86.4
23.4
42.7
64.8
21.5
-2.9
—
18.6
4.3
14.3
0.32
45.2
125.8
45.7
80.1
16.8
50.4
66.6
13.4
-1
—
12.4
2.9
9.5
0.21
45.3
140
51.3
88.7
14
40.9
56.4
32.2
-1.7
—
30.5
7
23.5
0.52
45.3
128.2
48.5
79.7
11.5
42.8
52.4
27.3
-0.3
-1.8
26.9
6.5
20.4
0.45
45.3
107.2
41.8
65.4
9.7
42.8
51.7
13.7
-2
-1.5
11.7
2.4
9.3
0.21
45.3
87.3
37
50.3
5.3
39.5
44
6.2
0.8
-1.2
7
-2.7
9.7
0.214
45.3