Mycronic AB Statements
MY
Mycronic AB 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
1 527
100
744
48.7
783
51.3
172
11.3
267
17.5
435
28.5
348
22.8
17
1.1
—
0
365
23.9
78
5.1
287
18.8
2.94
97.633
1 692
100
718
42.4
974
57.6
162
9.6
220
13
375
22.2
599
35.4
17
1
—
0
616
36.4
128
7.6
489
28.9
5.01
97.597
1 968
100
905
46
1 063
54
164
8.3
268
13.6
443
22.5
620
31.5
15
0.8
1
0.05
635
32.3
125
6.4
510
25.9
5.22
97.699
1 274
100
650
51
624
49
148
11.6
202
15.9
361
28.3
263
20.6
5
0.4
—
0
268
21
64
5
205
16.1
2.101
97.581
1 245
100
646
51.9
599
48.1
152
12.2
281
22.6
429
34.5
170
13.7
4
0.3
—
0
174
14
41
3.3
134
10.8
1.373
97.631
1 219
100
649
53.2
570
46.8
150
12.3
245
20.1
388
31.8
182
14.9
3
0.2
—
0
185
15.2
36
3
149
12.2
1.526
97.631
1 497
100
824
55
673
45
162
10.8
253
16.9
411
27.5
262
17.5
1
0.07
—
0
263
17.6
16
1.1
250
16.7
2.56
97.649
1 214
100
672
55.4
542
44.6
144
11.9
222
18.3
339
27.9
203
16.7
-2
-0.2
—
0
201
16.6
50
4.1
152
12.5
1.559
97.523
1 273
100
695
54.6
578
45.4
155
12.2
219
17.2
354
27.8
224
17.6
-2
-0.2
—
0
222
17.4
48
3.8
174
13.7
1.782
97.635
1 135
100
639
56.3
496
43.7
136
12
194
17.1
290
25.6
206
18.1
-1
-0.09
-1
-0.09
204
18
40
3.5
165
14.5
1.69
97.635
1 294
100
738
57
556
43
135
10.4
216
16.7
348
26.9
208
16.1
—
0
-1
-0.08
203
15.7
26
2
178
13.8
1.819
97.868
986
100
555
56.3
431
43.7
127
12.9
186
18.9
299
30.3
132
13.4
-1
-0.1
—
0
105
10.6
25
2.5
80
8.1
0.82
97.599
1 064
100
509
47.8
555
52.2
140
13.2
187
17.6
314
29.5
241
22.7
-1
-0.09
—
0
240
22.6
60
5.6
180
16.9
1.843
97.685
1 291
100
519
40.2
772
59.8
—
0
180
13.9
274
21.2
498
38.6
—
0
—
0
498
38.6
108
8.4
390
30.2
3.992
97.685
993
100
473
47.6
520
52.4
110
11.1
142
14.3
306
30.8
214
21.6
-3
-0.3
—
0
211
21.2
31
3.1
177
17.8
1.811
97.76
1 068
100
446
41.8
622
58.2
125
11.7
153
14.3
274
25.7
348
32.6
-2
-0.2
—
0
346
32.4
78
7.3
265
24.8
2.711
97.764
1 086
100
482
44.4
604
55.6
117
10.8
178
16.4
323
29.7
281
25.9
-2
-0.2
—
0
279
25.7
64
5.9
213
19.6
2.178
97.775
736
100
402
54.6
334
45.4
125
17
197
26.8
279
37.9
55
7.5
-1
-0.1
—
0
54
7.3
13
1.8
39
5.3
0.399
97.775
1 181.7
100
597.7
50.6
584
49.4
154.1
13
213.8
18.1
380.5
32.2
203.5
17.2
-0.4
-0.03
—
0
203.1
17.2
51.1
4.3
152.7
12.9
1.561
97.821
900.5
100
435
48.3
465.5
51.7
122.3
13.6
207.4
23
268
29.8
197.5
21.9
—
0
-0.1
-0.01
197.4
21.9
48.3
5.4
146.8
16.3
1.499
97.917
1 119.9
100
462.4
41.3
657.5
58.7
139.5
12.5
188.2
16.8
340.2
30.4
317.3
28.3
-0.2
-0.02
-0.1
-0.009
317
28.3
72.1
6.4
242.9
21.7
2.481
97.917
1 105
100
412.9
37.4
692.1
62.6
123.2
11.1
168.6
15.3
286.4
25.9
405.7
36.7
-1.3
-0.1
—
0
404.4
36.6
91.5
8.3
312.6
28.3
3.192
97.917
1 051.59
100
549.56
52.3
502.03
47.7
136.57
13
194.34
18.5
347.73
33.1
154.3
14.7
-2.412
-0.2
—
0
147.99
14.1
18.215
1.7
127.14
12.1
1.298
97.917
1 096.4
100
424.3
38.7
672.1
61.3
104.8
9.6
165
15
226
20.6
446.1
40.7
-0.3
-0.03
0.2
0.02
435.5
39.7
88
8
347.3
31.7
3.55
97.9
882.3
100
379.9
43.1
502.4
56.9
116.3
13.2
150.3
17
261.4
29.6
241
27.3
-4.5
-0.5
0
0
233.1
26.4
59.4
6.7
173.7
19.7
1.77
97.9
750.2
100
310.7
41.4
439.5
58.6
97.9
13
139.2
18.6
242.3
32.3
197.2
26.3
-1.7
-0.2
0.3
0.04
194.4
25.9
53.1
7.1
141.3
18.8
1.44
97.9
930
356.6
573.3
93.6
153.7
263.2
310.1
-2.6
0.1
305.5
76.5
229.4
2.34
97.9
484.3
226.6
257.7
68.5
106.6
196.2
61.5
-1.2
0
62
20.5
41.5
0.42
97.9
909.6
382.1
527.5
75.2
121.2
209.1
318.4
-2
0
312.4
71.6
240.7
2.46
97.9
676.3
276.5
399.8
76.9
109.7
203.4
196.4
-2.7
—
155.8
43.7
112.2
1.15
97.9
1 015.9
350.7
665.1
106.8
143.5
259.9
405.2
-0.8
-1
404.4
98.5
305.9
3.12
97.9
496.8
201.3
295.5
64.2
85.1
147.1
148.4
-0.8
0
147.6
32.9
114.8
1.17
97.9
462.5
201.3
261.2
87.8
72.5
155.3
105.9
—
0
105.9
24.2
81.7
0.83
97.9
344
155.6
188.4
74.7
75.7
156.9
31.5
-0.1
—
31.4
7.5
23.9
0.24
97.9
621.3
216.7
404.6
77.1
67.5
153.1
251.5
0.1
-0.1
251.5
56.2
195.3
1.99
97.9
604.9
212.1
392.8
58.7
66.6
130.9
261.9
—
—
261.9
34
227.9
2.33
97.9
284.6
150
134.6
59.1
67.3
133.5
1.1
0.1
0
1.2
0.6
0.6
0.01
97.9
304.2
160.6
143.6
59.4
69.6
117.8
25.8
—
—
25.8
7.1
18.7
0.19
97.9
656.4
288.4
368
63.8
79.4
137
231
0.3
—
231.3
-1.2
232.4
2.37
97.9
338
205.7
132.3
43.4
59.6
95.4
36.9
0.2
0
37.1
6.8
30.3
0.31
97.9
238.2
132.1
106.1
44.6
56.5
100.5
5.6
0.6
—
6.2
3.5
2.7
0.03
97.9
242.3
137.1
105.2
36.2
58.4
102.2
3
0.6
-0.1
3.5
2.7
0.8
0.01
97.9
324.5
173
151.5
48.4
66.8
109.3
42.2
1.5
-0.1
43.6
9.5
34.1
0.35
97.9
219.9
119.8
100.1
35.3
53
91.5
8.6
0.7
0
9.3
9.7
-0.4
—
97.9
226.3
126.7
99.6
51.5
56.4
107.2
-7.6
0.8
-0.8
-6.8
3
-9.7
-0.1
97.9
226.3
131.2
95.1
48.3
51.7
106
-10.9
0.6
—
-10.3
—
-10.3
-0.11
97.9
481.5
211.6
269.9
65.6
66.2
151.2
118.7
—
0
118.7
-5.5
124.2
1.269
97.9