Sinch AB Statements
SI
Sinch 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
7 041
100
4 560
64.8
2 481
35.2
—
0
1 148
16.3
2 311
32.8
170
2.4
590
8.4
-739
-10.5
21
0.3
-74
-1.05
95
1.3
0.112
846.58
6 792
100
4 381
64.5
2 411
35.5
—
0
1 120
16.5
2 250
33.1
161
2.4
247
3.6
-358
-5.3
40
0.6
129
1.9
-89
-1.3
-0.106
843.36
7 532
100
4 910
65.2
2 622
34.8
—
0
1 101
14.6
2 491
33.1
131
1.7
-157
-2.08
-1
-0.01
-27
-0.4
-171
-2.3
145
1.9
0.169
860.21
7 265
100
4 732
65.1
2 533
34.9
—
0
1 083
14.9
2 339
32.2
194
2.7
-210
-2.9
—
0
-26
-0.4
-72
-1
46
0.6
0.054
846.1
7 021
100
4 607
65.6
2 414
34.4
—
0
1 117
15.9
2 322
33.1
92
1.3
-117
-1.7
—
0
-25
-0.4
45
0.6
-70
-1
-0.083
839.89
6 927
100
4 572
66
2 355
34
—
0
1 070
15.4
2 267
32.7
88
1.3
-162
-2.3
-1
-0.01
-75
-1.08
4
0.06
-78
-1.1
-0.093
838.6
7 361
100
4 842
65.8
2 519
34.2
—
0
1 072
14.6
2 356
32
163
2.2
-3 029
-41.1
2 797
38
-166
-2.3
61
0.8
-226
-3.07
-0.269
838.81
7 196
100
4 736
65.8
2 460
34.2
—
0
1 144
15.9
2 275
31.6
185
2.6
1 093
15.2
-951
-13.2
-4 673
-64.9
92
1.3
-4 765
-66.2
-5.685
838.15
6 615
100
4 591
69.4
2 024
30.6
—
0
1 001
15.1
2 073
31.3
-49
-0.7
-11
-0.2
13
0.2
-47
-0.7
-7
-0.1
-40
-0.6
-0.049
815.84
6 550
100
4 370
66.7
2 180
33.3
—
0
940
14.4
2 085
31.8
95
1.5
30
0.5
-14
-0.2
111
1.7
23
0.4
88
1.3
0.111
793.13
5 207.22
100
3 822.3
73.4
1 384.92
26.6
—
0
559.39
10.7
1 396.97
26.8
-12.053
-0.2
—
0
615.04
11.8
602.99
11.6
149.44
2.9
453.12
8.7
0.685
661.78
3 938
100
3 021
76.7
917
23.3
—
0
460
11.7
892
22.7
25
0.6
276
7
—
0
301
7.6
35
0.9
266
6.8
0.359
741.59
3 682
100
2 792
75.8
890
24.2
—
0
419
11.4
842
22.9
48
1.3
59
1.6
—
0
107
2.9
60
1.6
47
1.3
0.067
697.45
3 349.9
100
2 511.1
75
838.8
25
—
0
400
11.9
741.8
22.1
97
2.9
89
2.7
-0.1
-0.003
185.9
5.5
45.1
1.3
140.8
4.2
0.212
663.28
2 999.51
100
2 184.04
72.8
815.47
27.2
—
0
311.56
10.4
724.48
24.2
90.989
3
-33.387
-1.1
-0.001
-0.00003
57.601
1.9
-158.42
-5.3
216.11
7.2
0.338
639.62
1 777.7
100
1 280.4
72
497.3
28
—
0
175.7
9.9
342.1
19.2
155.2
8.7
-20.4
-1.1
-0.1
-0.006
134.7
7.6
38.3
2.2
96.3
5.4
0.155
619.58
1 621.9
100
1 143.9
70.5
478
29.5
—
0
198
12.2
389.9
24
88.1
5.4
-31.8
-2
—
0
56.3
3.5
19.2
1.2
37
2.3
0.061
609.05
1 624.2
100
1 162.3
71.6
461.9
28.4
—
0
184.2
11.3
343.3
21.1
118.6
7.3
12.1
0.7
0.1
0.006
130.8
8.1
34.3
2.1
96.5
5.9
0.174
553.5
1 540.65
100
1 085.49
70.5
455.16
29.5
—
0
160.6
10.4
312.22
20.3
142.94
9.3
-20.31
-1.3
—
0
122.63
8
28.063
1.8
94.614
6.1
1.716
55.148
1 216.4
100
864.8
71.1
351.6
28.9
—
0
124.9
10.3
265
21.8
86.6
7.1
6.4
0.5
—
0
93
7.6
24.3
2
68.8
5.7
1.273
54.051
1 176.7
100
846.5
71.9
330.2
28.1
—
0
132.6
11.3
257
21.8
73.2
6.2
-7.5
-0.6
—
0
65.7
5.6
12.4
1.1
53.2
4.5
0.985
54.099
1 101.8
100
806.2
73.2
295.6
26.8
—
0
119.6
10.9
226.6
20.6
69
6.3
4.6
0.4
0.1
0.009
73.7
6.7
15.9
1.4
57.9
5.3
1.076
53.821
1 151.34
100
836.11
72.6
315.23
27.4
—
0
119.19
10.4
207.52
18
107.71
9.4
-11.21
-1
—
0
96.498
8.4
-6.938
-0.6
103.43
9
1.93
53.602
979.3
100
724
73.9
255.3
26.1
—
0
98.4
10
205.3
21
50
5.1
-1.7
-0.2
0
0
48.3
4.9
10.5
1.1
37.9
3.9
0.71
53.6
997.4
100
742.5
74.4
254.9
25.6
—
0
104.2
10.4
215.1
21.6
39.8
4
0.5
0.05
0.1
0.01
40.4
4.1
11.3
1.1
29
2.9
0.54
53.6
858.6
100
653.9
76.2
204.7
23.8
—
0
83.3
9.7
184.4
21.5
20.3
2.4
-4
-0.5
-0.1
-0.01
16.2
1.9
7
0.8
9.1
1.1
0.17
53.6
909.3
703.6
205.7
—
85.8
174.6
31.1
-12.6
—
18.5
-71.8
90.3
1.68
53.7
781.4
580.3
201.1
—
75.2
166.6
34.5
-20.6
0
13.9
2
11.8
0.22
53.9
745.2
550.5
194.7
—
78.4
176.4
18.3
-9.7
—
8.6
9.8
-1.4
-0.03
50.9
622.2
425.7
196.5
—
73.3
155.4
41.1
-7.7
0.1
33.5
0.1
33.2
0.67
49.5
669.5
474.3
195.2
—
71.5
148.7
46.5
7.4
—
53.9
0.6
53.1
1.09
48.8
590.2
422.7
167.5
—
69.9
160.2
7.3
1.5
—
8.8
-7.6
16.6
0.34
48.6
290.3
221.3
69
—
38.1
71.9
-2.9
—
—
-2.9
2.8
-5.8
-0.15
38.7
267.2
195.6
71.6
—
35.2
48
23.6
0.4
0.1
24.1
5.6
18.4
0.48
38.7
273.5
187.1
86.4
—
36.4
60.4
26
-0.1
-0.1
25.8
5.8
20
0.52
38.7
243.2
168
75.2
—
30.6
63.2
12
-0.3
0
11.7
2.5
8.9
0.21
38.7
234.4
171.1
63.3
—
37.1
54.7
8.6
-2
-0.1
6.5
3.4
3.2
0.11
30.3
212.8
142.8
70
—
31.2
47.8
22.2
-1.7
—
20.5
4.4
16.1
0.45
35.8
215.5
151.4
64.1
—
30.6
29.7
34.4
-7.6
—
26.8
5.4
21.4
0.6
35.8
181.7
123.9
57.8
—
25.8
34.4
23.4
-7.6
0
15.8
3.6
12.2
0.34
35.8