Micro Systemation Statements
MS
Micro Systemation 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
79.1
100
3.6
4.6
75.5
95.4
—
0
54.7
69.2
79
99.9
-3.5
-4.4
-2.7
-3.4
0.1
0.1
-6.1
-7.7
-3.3
-4.2
-2.8
-3.5
-0.15
18.667
92.8
100
5.9
6.4
86.9
93.6
—
0
76.2
82.1
95.6
103
-8.7
-9.4
1.5
1.6
—
0
-7.2
-7.8
0.4
0.4
-7.6
-8.2
-0.41
18.537
116.85
100
10.21
8.7
106.64
91.3
—
0
74.405
63.7
101.77
87.1
4.871
4.2
-2.919
-2.5
—
0
1.952
1.7
1.055
0.9
0.897
0.8
0.049
18.267
108
100
7.6
7
100.4
93
—
0
54
50
75.3
69.7
25.1
23.2
-0.1
-0.09
—
0
25
23.1
5.4
5
19.5
18.1
1.06
18.396
104.7
100
16.9
16.1
87.8
83.9
—
0
61.6
58.8
85.1
81.3
2.7
2.6
0.5
0.5
—
0
3.2
3.1
0.3
0.3
2.9
2.8
0.16
18.125
87.4
100
5.2
5.9
82.2
94.1
—
0
55.1
63
74
84.7
8.2
9.4
0.3
0.3
—
0
8.5
9.7
1.8
2.1
6.7
7.7
0.36
18.611
106.58
100
24.239
22.7
82.338
77.3
—
0
52.6
49.4
74.74
70.1
7.598
7.1
-0.145
-0.1
0.1
0.09
7.553
7.1
1.223
1.1
6.23
5.8
0.338
18.448
93.7
100
16.4
17.5
77.3
82.5
—
0
49.6
52.9
68.6
73.2
8.7
9.3
0.5
0.5
-0.1
-0.1
9.1
9.7
2.4
2.6
6.8
7.3
0.37
18.378
87.1
100
8.8
10.1
78.3
89.9
—
0
52.5
60.3
75.6
86.8
2.7
3.1
0.7
0.8
—
0
3.4
3.9
0.7
0.8
2.7
3.1
0.15
18
75.6
100
7.4
9.8
68.2
90.2
—
0
49.5
65.5
68.4
90.5
-0.2
-0.3
1.6
2.1
—
0
1.4
1.9
—
0
1.4
1.9
0.07
20
108.46
100
23.275
21.5
85.185
78.5
—
0
50.303
46.4
68.957
63.6
16.228
15
-0.113
-0.1
—
0
16.115
14.9
3.492
3.2
12.623
11.6
0.687
18.372
89.6
100
6.6
7.4
83
92.6
—
0
42.2
47.1
59
65.8
24
26.8
-0.2
-0.2
—
0
23.8
26.6
5.2
5.8
18.6
20.8
1.005
18.5
64.6
100
6.2
9.6
58.4
90.4
—
0
45.8
70.9
60.3
93.3
-1.9
-2.9
-2
-3.1
—
0
-3.9
-6.04
1
1.5
-2.9
-4.5
-0.157
18.5
70.4
100
4.8
6.8
65.6
93.2
—
0
45.7
64.9
59.6
84.7
6
8.5
2.2
3.1
—
0
8.2
11.6
1.7
2.4
6.5
9.2
0.35
18.57
66.657
100
7.33
11
59.327
89
—
0
48.411
72.6
63.295
95
-3.968
-6
-4.318
-6.5
-0.1
-0.2
-8.386
-12.6
-1.348
-2.02
-7.038
-10.6
-0.383
18.372
93.3
100
7.4
7.9
85.9
92.1
—
0
44
47.2
56.5
60.6
29.4
31.5
-1.9
-2.04
0.1
0.1
27.6
29.6
6.1
6.5
21.4
22.9
1.157
18.5
83.9
100
8.3
9.9
75.6
90.1
—
0
49.1
58.5
63.5
75.7
12.1
14.4
-0.9
-1.07
—
0
11.2
13.3
0.8
1
10.4
12.4
0.562
18.5
66.2
100
5.1
7.7
61.1
92.3
—
0
49.8
75.2
69.9
105.6
-8.8
-13.3
0.7
1.1
—
0
-8.1
-12.2
0.5
0.8
-8.5
-12.8
-0.459
18.5
83.932
100
10.279
12.2
73.653
87.8
—
0
50.092
59.7
70.006
83.4
3.647
4.3
-1.185
-1.4
—
0
2.462
2.9
1.168
1.4
1.294
1.5
0.07
18.372
93.3
100
9.2
9.9
84.1
90.1
—
0
45.2
48.4
64.2
68.8
19.9
21.3
-0.4
-0.4
—
0
19.5
20.9
0.4
0.4
19.1
20.5
1.032
18.5
64.1
100
4
6.2
60.1
93.8
—
0
48.7
76
71.5
111.5
-11.4
-17.8
1.1
1.7
—
0
-10.3
-16.07
0.5
0.8
-10.8
-16.8
-0.584
18.5