Granges Statements
GR
Granges 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
6 145
100
4 034
65.6
2 111
34.4
—
0
1 428
23.2
1 640
26.7
471
7.7
-73
-1.2
1
0.02
399
6.5
85
1.4
314
5.1
2.94
106.8
5 428
100
3 512
64.7
1 916
35.3
—
0
1 356
25
1 560
28.7
356
6.6
-62
-1.1
-1
-0.02
293
5.4
57
1.1
237
4.4
2.227
106.44
4 967
100
3 241
65.3
1 726
34.7
—
0
-1 970
-39.7
1 480
29.8
246
5
-69
-1.4
-1
-0.02
176
3.5
69
1.4
108
2.2
1.014
106.51
5 575
100
3 517
63.1
2 058
36.9
—
0
1 368
24.5
1 619
29
439
7.9
-76
-1.4
—
0
403
7.2
71
1.3
332
6
3.117
106.53
6 008
100
3 928
65.4
2 080
34.6
—
0
1 425
23.7
1 630
27.1
450
7.5
-84
-1.4
—
0
366
6.1
50
0.8
316
5.3
2.967
106.5
5 968
100
4 044
67.8
1 924
32.2
—
0
1 331
22.3
1 523
25.5
401
6.7
-86
-1.4
—
0
315
5.3
62
1
254
4.3
2.388
106.37
5 366
100
3 863
72
1 503
28
—
0
-2 022
-37.7
1 446
26.9
57
1.1
-92
-1.7
-1
-0.02
-20
-0.4
-7
-0.1
-13
-0.2
-0.122
106.31
6 172
100
4 268
69.2
1 904
30.8
—
0
1 294
21
1 559
25.3
345
5.6
-77
-1.2
—
0
192
3.1
36
0.6
156
2.5
1.467
106.34
6 875
100
4 852
70.6
2 023
29.4
—
0
1 361
19.8
1 649
24
374
5.4
-55
-0.8
-1
-0.01
380
5.5
85
1.2
295
4.3
2.774
106.33
6 080
100
4 344
71.4
1 736
28.6
—
0
1 208
19.9
1 379
22.7
357
5.9
-26
-0.4
—
0
331
5.4
70
1.2
261
4.3
2.451
106.5
4 858
100
3 523
72.5
1 335
27.5
—
0
-1 341
-27.6
1 197
24.6
138
2.8
-24
-0.5
—
0
-45
-0.9
-23
-0.5
-23
-0.5
-0.216
106.31
4 621
100
3 207
69.4
1 414
30.6
—
0
993
21.5
1 195
25.9
219
4.7
-22
-0.5
—
0
197
4.3
44
1
153
3.3
1.435
106.62
4 609
100
3 112
67.5
1 497
32.5
—
0
1 028
22.3
1 188
25.8
309
6.7
-21
-0.5
-1
-0.02
287
6.2
62
1.3
226
4.9
2.12
106.62
4 043
100
2 616
64.7
1 427
35.3
—
0
959
23.7
1 117
27.6
310
7.7
-22
-0.5
—
0
304
7.5
65
1.6
239
5.9
2.242
106.62
3 150
100
1 982
62.9
1 168
37.1
—
0
-841
-26.7
1 005
31.9
163
5.2
5
0.2
-41
-1.3
131
4.2
25
0.8
106
3.4
1.181
89.767
2 575
100
1 561
60.6
1 014
39.4
—
0
682
26.5
811
31.5
203
7.9
-23
-0.9
—
0
154
6
30
1.2
124
4.8
1.456
85.177
2 221
100
1 321
59.5
900
40.5
—
0
717
32.3
858
38.6
42
1.9
-36
-1.6
—
0
1
0.05
—
0
1
0.05
0.012
85.177
3 063
100
1 914
62.5
1 149
37.5
—
0
804
26.2
939
30.7
210
6.9
-35
-1.1
—
0
169
5.5
36
1.2
133
4.3
1.561
85.177
2 683
100
1 709
63.7
974
36.3
—
0
-917
-34.2
829
30.9
145
5.4
-6
-0.2
-31
-1.2
78
2.9
31
1.2
47
1.8
0.552
85.177
2 998
100
1 918
64
1 080
36
—
0
776
25.9
890
29.7
190
6.3
-35
-1.2
-1
-0.03
154
5.1
-44
-1.5
198
6.6
2.325
85.178
3 188
100
2 036
63.9
1 152
36.1
—
0
782
24.5
895
28.1
257
8.1
-42
-1.3
—
0
215
6.7
44
1.4
171
5.4
2.264
75.517
3 109
100
1 957
62.9
1 152
37.1
—
0
770
24.8
877
28.2
275
8.8
-36
-1.2
—
0
239
7.7
55
1.8
184
5.9
2.437
75.517
3 074
100
1 982
64.5
1 092
35.5
—
0
810
26.4
901
29.3
191
6.2
-9
-0.3
-21
-0.7
161
5.2
12
0.4
149
4.8
1.973
75.517
3 322
100
2 267
68.2
1 055
31.8
—
0
734
22.1
825
24.8
230
6.9
-30
-0.9
1
0.03
201
6.1
43
1.3
158
4.8
2.09
75.5
3 443
100
2 287
66.4
1 156
33.6
—
0
766
22.2
855
24.8
301
8.7
-28
-0.8
—
0
273
7.9
59
1.7
214
6.2
2.83
75.5
3 071
100
2 002
65.2
1 069
34.8
—
0
706
23
788
25.7
281
9.2
-3
-0.1
—
0
214
7
47
1.5
167
5.4
2.21
75.5
2 734
1 774
960
—
697
781
179
-19
-18
126
-27
152
2.02
75.2
2 728
1 770
958
—
649
731
227
-23
-1
203
52
151
2
75.5
3 081
1 996
1 085
—
693
795
290
-30
-1
259
67
192
2.55
75.4
2 892
1 856
1 036
—
697
799
237
-28
—
209
52
157
2.08
75.3
2 545
1 624
921
—
657
750
171
-15
-12
135
33
101
1.33
75.7
1 859
1 122
737
—
487
555
182
-17
-9
62
-127
189
2.51
75.4
1 442
816
626
—
398
447
179
-2
—
152
38
114
1.52
74.8
1 360
813
547
—
341
392
155
-4
1
152
58
94
1.26
74.8
1 251
699
552
—
386
436
116
-2
-2
126
43
84
1.12
75.1
1 281
764
517
—
352
405
112
-4
—
93
24
69
0.93
74.2
1 506
931
575
—
365
417
158
-4
-1
153
38
115
1.54
74.6
1 456
886
570
—
363
415
155
-7
1
148
37
111
1.49
74.6
1 217
739
478
—
320
376
102
19
2
115
27
89
1.19
74.6
1 198
721
477
—
321
372
105
-13
1
73
18
55
0.74
74.6
1 176
679
497
—
319
367
130
-4
—
120
30
90
1.21
74.6
1 157
680
477
—
304
353
124
-8
—
112
27
85
1.14
74.6
1 104
653
451
—
306
352
99
-7
-36
53
13
40
0.53
74.6
1 253
774
479
—
336
391
88
-8
—
65
17
48
0.64
74.6
3 358.8
2 750.1
608.7
—
577.2
577.5
31.2
0.9
0.3
32.1
8.7
22.9
0.63
36.5
3 427.4
2 756
671.4
—
527.6
529.6
141.8
-30.9
2
110.9
36.1
74.7
2.05
36.5
3 729.2
2 915.4
813.8
—
570.5
547
266.8
-26.9
—
239.9
73.1
166.5
4.574
36.4