Atrium Ljungberg Statements
AT
Atrium Ljungberg 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
889
100
347
39
542
61
—
0
28
3.1
29
3.3
513
57.7
-270
-30.4
—
0
249
28
-6
-0.7
256
28.8
2.03
126.11
855
100
322
37.7
533
62.3
—
0
22
2.6
22
2.6
511
59.8
9
1.1
-1
-0.1
529
61.9
123
14.4
406
47.5
3.22
126.11
848
100
348
41
500
59
—
0
29
3.4
29
3.4
471
55.5
-1 195
-140.9
-3
-0.4
-724
-85.4
-174
-20.5
-550
-64.9
-4.361
126.11
795
100
267
33.6
528
66.4
—
0
19
2.4
19
2.4
509
64
-480
-60.4
—
0
29
3.6
-7
-0.9
36
4.5
0.29
124.14
790
100
291
36.8
499
63.2
—
0
23
2.9
22
2.8
477
60.4
-626
-79.2
—
0
-149
-18.9
-2
-0.3
-148
-18.7
-1.17
126.5
812
100
310
38.2
502
61.8
—
0
17
2.1
16
2
486
59.9
-800
-98.5
-1
-0.1
-355
-43.7
-63
-7.8
-292
-36
-2.314
126.22
444
100
55
12.4
389
87.6
—
0
-79
-17.8
-77
-17.3
466
105
-1 642
-369.8
-100
-22.5
-1 276
-287.4
-259
-58.3
-1 017
-229.05
-8.044
126.43
1 059
100
546
51.6
513
48.4
—
0
21
2
21
2
492
46.5
49
4.6
—
0
522
49.3
91
8.6
432
40.8
3.42
126.32
688
100
254
36.9
434
63.1
—
0
27
3.9
26
3.8
408
59.3
3 320
482.6
1
0.1
3 708
539
705
102.5
3 003
436.5
23.78
126.28
664
100
271
40.8
393
59.2
—
0
23
3.5
23
3.5
370
55.7
2 076
312.7
2
0.3
2 439
367.3
569
85.7
1 870
281.6
14.806
126.3
697
100
296
42.5
401
57.5
—
0
27
3.9
27
3.9
374
53.7
1 437
206.2
1
0.1
1 810
259.7
370
53.1
1 439
206.5
11.39
126.34
648
100
265
40.9
383
59.1
—
0
24
3.7
24
3.7
359
55.4
442
68.2
-1
-0.2
795
122.7
168
25.9
627
96.8
4.96
126.41
1 050
100
563
53.6
487
46.4
—
0
24
2.3
23
2.2
464
44.2
904
86.1
—
0
1 364
129.9
226
21.5
1 138
108.4
9
126.44
699
100
294
42.1
405
57.9
—
0
21
3
21
3
384
54.9
303
43.3
—
0
687
98.3
135
19.3
552
79
4.336
127.32
677
100
313
46.2
364
53.8
—
0
28
4.1
26
3.8
338
49.9
606
89.5
—
0
940
138.8
250
36.9
690
101.9
5.351
128.95
701
100
318
45.4
383
54.6
—
0
18
2.6
17
2.4
366
52.2
317
45.2
1
0.1
683
97.4
-63
-9
745
106.3
5.75
129.57
770
100
354
46
416
54
—
0
24
3.1
25
3.2
391
50.8
114
14.8
-1
-0.1
466
60.5
-98
-12.7
564
73.2
4.35
129.66
733
100
300
40.9
433
59.1
—
0
22
3
24
3.3
409
55.8
-1 824
-248.8
—
0
-1 415
-193.04
-280
-38.2
-1 134
-154.7
-8.735
129.82
738
100
324
43.9
414
56.1
—
0
26
3.5
27
3.7
387
52.4
1 015
137.5
2
0.3
1 404
190.2
358
48.5
1 045
141.6
8.049
129.84
715
100
271
37.9
444
62.1
—
0
20
2.8
19
2.7
425
59.4
46
6.4
-2
-0.3
469
65.6
-64
-9
534
74.7
4.13
129.3
693
100
250
36.1
443
63.9
—
0
24
3.5
25
3.6
418
60.3
846
122.1
1
0.1
1 265
182.5
258
37.2
1 007
145.3
7.74
130.1