Sivers Semiconductors Statements
SI
Sivers Semiconductors 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
52.3
100
31.8
60.8
20.5
39.2
—
0
37.4
71.5
61.2
117
-40.7
-77.8
-6.7
-12.8
-0.1
-0.2
-47.5
-90.8
-4
-7.6
-43.5
-83.2
-0.18
241.67
56.108
100
34.03
24.7
22.078
75.3
—
0
35.058
62.5
57.463
138.4
-35.385
-63.07
6.141
10.9
—
0
-29.244
-52.1
-3.426
-6.1
-25.818
-46.01
-0.11
234.65
73.882
100
39.756
9.4
34.126
90.6
—
0
27.454
37.2
59.743
125.3
-25.617
-34.7
-19.935
-27
-0.001
-0.001
-53.72
-72.7
-7.338
-9.9
-46.381
-62.8
-0.191
243.29
58.291
100
-1.068
-1.8
59.359
101.8
—
0
33.111
56.8
97.223
166.8
-37.864
-65
-6.935
-11.9
—
0
-44.928
-77.08
-4.044
-6.9
-40.885
-70.1
-0.17
240.5
45.751
100
6.687
14.6
39.064
85.4
—
0
36.698
80.2
81.337
177.8
-42.273
-92.4
12.285
26.9
—
0
-33.883
-74.06
-3.9
-8.5
-29.983
-65.5
-0.13
230.64
58.411
100
4.88
8.4
53.531
91.6
—
0
35.42
60.6
93.315
159.8
-39.784
-68.1
-2.574
-4.4
—
0
-43.252
-74.05
-3.117
-5.3
-40.135
-68.7
-0.188
213.95
49.771
100
-3.345
-6.7
53.116
106.7
—
0
33.417
67.1
92.874
186.6
-39.758
-79.9
71.461
143.6
—
0
29.618
59.5
-8.535
-17.1
38.153
76.7
0.199
191.62
28.212
100
0.566
2
27.646
98
—
0
36.796
130.4
79.533
281.9
-51.887
-183.9
2.833
10
0.001
0.004
-49.053
-173.9
-3.897
-13.8
-45.156
-160.06
-0.211
213.95
27.154
100
-3.512
-12.9
30.666
112.9
—
0
29.819
109.8
95.048
350
-64.382
-237.1
-0.3
-1.1
—
0
-64.682
-238.2
-3.634
-13.4
-61.049
-224.8
-0.29
210.51
27.471
100
-4.064
-14.8
31.535
114.8
—
0
25.332
92.2
57.826
210.5
-26.291
-95.7
7.474
27.2
—
0
-19.511
-71.02
-1.178
-4.3
-18.332
-66.7
-0.096
191.31
23.391
100
-10.301
-44.04
33.692
144
—
0
35.162
150.3
66.916
286.1
-33.224
-142.04
3.815
16.3
—
0
-29.409
-125.7
-4.301
-18.4
-25.108
-107.3
-0.142
177.3
26.511
100
-5.915
-22.3
32.426
122.3
—
0
27.055
102.1
86.332
325.6
-53.906
-203.3
-0.547
-2.06
—
0
-54.453
-205.4
-0.986
-3.7
-53.466
-201.7
-0.34
157.25
26.911
100
-1.377
-5.1
28.288
105.1
—
0
27.838
103.4
51.297
190.6
-23.009
-85.5
-0.898
-3.3
—
0
-28.907
-107.4
-0.011
-0.04
-28.897
-107.4
-0.19
152.09
13.84
100
-8.22
-59.4
22.06
159.4
—
0
21.71
156.9
44.86
324.1
-22.8
-164.7
-0.44
-3.2
—
0
-26.24
-189.6
-0.01
-0.07
-26.23
-189.5
-0.17
154.45
29.707
100
-3.87
-13.03
33.577
113
—
0
11.721
39.5
38.209
128.6
-4.632
-15.6
0.542
1.8
0.001
0.003
-4.089
-13.8
-3.527
-11.9
-0.563
-1.9
-0.004
152.96
22.208
100
-0.649
-2.9
22.857
102.9
—
0
51.31
231
68.887
310.2
-46.03
-207.3
-107.6
-484.5
0.001
0.005
-153.63
-691.8
-2.021
-9.1
-151.61
-682.7
-1.07
141.69
21.445
100
-4.626
-21.6
26.071
121.6
—
0
24.733
115.3
42.661
198.9
-16.59
-77.4
-5.812
-27.1
—
0
-22.402
-104.5
-0.011
-0.05
-22.392
-104.4
-0.16
139.95
22.81
100
-1.736
-7.6
24.546
107.6
—
0
21.23
93.1
43.005
188.5
-18.459
-80.9
-2.769
-12.1
—
0
-21.228
-93.06
-0.011
-0.05
-21.217
-93.02
-0.156
135.73
25.362
100
-6.838
-27
32.2
127
—
0
22.399
88.3
60.85
239.9
-28.65
-113
-1.418
-5.6
-0.001
-0.004
-30.069
-118.6
-7.285
-28.7
-22.784
-89.8
-0.169
134.49
24.023
100
5.812
24.2
18.211
75.8
—
0
16.312
67.9
43.204
179.8
-24.993
-104.04
-3.404
-14.2
0.001
0.004
-28.396
-118.2
-4.047
-16.8
-24.349
-101.4
-0.19
128.15
23.871
100
-6.341
-26.6
30.212
126.6
—
0
19.854
83.2
43.17
180.8
-12.958
-54.3
-1.577
-6.6
—
0
-14.535
-60.9
-0.011
-0.05
-14.524
-60.8
-0.12
121.03
23.099
100
-2.097
-9.08
25.196
109.1
—
0
20.102
87
36.619
158.5
-11.423
-49.5
-2.591
-11.2
-0.001
-0.004
-14.015
-60.7
-0.011
-0.05
-14.004
-60.6
-0.118
118.45
20.425
100
4.402
21.6
16.023
78.4
—
0
23.332
114.2
36.883
180.6
-20.86
-102.1
-2.38
-11.7
—
0
-23.241
-113.8
-6.337
-31.03
-16.904
-82.8
-0.141
119.79
24.124
100
3.102
12.9
21.022
87.1
—
0
17.327
71.8
28.696
119
-7.674
-31.8
-4.766
-19.8
—
0
-12.44
-51.6
0.047
0.2
-12.487
-51.8
-0.11
113.52
13.86
100
4.93
35.6
8.93
64.4
—
0
17.68
127.6
25.13
181.3
-16.2
-116.9
-2.83
-20.4
0
0
-19.03
-137.3
-1.38
-10
-17.65
-127.3
-0.15
115.51
13.07
100
-1.01
-7.7
14.09
107.8
—
0
18.47
141.3
39.19
299.8
-25.11
-192.1
0.33
2.5
-0.01
-0.08
-24.79
-189.7
0.05
0.4
-24.84
-190.05
-0.22
111.45
32.97
100
6.56
19.9
26.41
80.1
—
0
12.24
37.1
38.57
117
-12.16
-36.9
-1.37
-4.2
-0.01
-0.03
-13.54
-41.07
-8.7
-26.4
-4.83
-14.6
-0.05
93.08
15.02
100
3.62
24.1
11.4
75.9
—
0
15.03
100.1
32.01
213.1
-20.61
-137.2
0.86
5.7
—
0
-19.75
-131.5
2.28
15.2
-22.03
-146.7
-0.24
93.08
6.03
100
-1.43
-23.7
7.46
123.7
—
0
8.95
148.4
14.54
241.1
-7.08
-117.4
-0.08
-1.3
-0.92
-15.3
-7.16
-118.7
-0.01
-0.2
-7.15
-118.6
-0.17
41.89
6.54
100
-2.71
-41.4
9.25
141.4
—
0
10.01
153.1
14.06
215
-4.8
-73.4
—
0
—
0
-4.8
-73.4
-0.01
-0.2
-4.79
-73.2
-0.11
41.89
4.81
100
-2.13
-44.3
6.94
144.3
—
0
7.62
158.4
13.64
283.6
-6.7
-139.3
0.02
0.4
0.3
6.2
-6.68
-138.9
-0.01
-0.2
-6.67
-138.7
-0.16
41.89
2.71
100
-0.76
-28.04
3.47
128
—
0
7.79
287.5
12.17
449.1
-8.69
-320.7
0.03
1.1
-0.01
-0.4
-8.67
-319.9
-0.01
-0.4
-8.66
-319.6
-0.21
41.89
4.16
100
0.12
2.9
4.04
97.1
—
0
5.97
143.5
9.79
235.3
-5.75
-138.2
-0.02
-0.5
0
0
-5.77
-138.7
-0.01
-0.2
-5.76
-138.5
-0.14
41.89
5.8
100
1.6
27.6
4.2
72.4
—
0
4.47
77.1
8.91
153.6
-4.71
-81.2
-0.07
-1.2
-1.53
-26.4
-4.78
-82.4
-0.01
-0.2
-4.77
-82.2
-0.04
109.65
3.38
100
-0.04
-1.2
3.43
101.5
—
0
5.06
149.7
8.44
249.7
-5.01
-148.2
-0.11
-3.3
-0.92
-27.2
-5.12
-151.5
-0.01
-0.3
-5.11
-151.2
-0.26
19.3