Castellum Statements
CA
Castellum 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
2 528
100
612
24.2
1 916
75.8
—
0
203
8
203
8
1 713
67.8
-1 649
-65.2
-12
-0.5
-20
-0.8
-97
-3.8
77
3
0.156
492.57
2 449
100
687
28.1
1 762
71.9
—
0
212
8.7
212
8.7
1 550
63.3
-1 308
-53.4
-4
-0.2
186
7.6
366
14.9
-180
-7.3
-0.365
492.6
2 418
100
859
35.5
1 559
64.5
—
0
268
11.1
56
2.3
1 503
62.2
-9 491
-392.5
16
0.7
-8 155
-337.3
-1 844
-76.3
-6 311
-261.0008
-15.409
409.58
2 435
100
501
20.6
1 934
79.4
—
0
227
9.3
294
12.1
1 640
67.4
-3 075
-126.3
9
0.4
-1 503
-61.7
-42
-1.7
-1 461
-60
-2.632
555.13
2 483
100
578
23.3
1 905
76.7
—
0
216
8.7
288
11.6
1 617
65.1
-1 072
-43.2
-30
-1.2
369
14.9
-111
-4.5
481
19.4
1.072
448.51
2 470
100
713
28.9
1 757
71.1
—
0
219
8.9
291
11.8
1 466
59.4
-6 648
-269.1
-9
-0.4
-5 322
-215.5
-1 019
-41.3
-4 304
-174.3
-11.01
390.93
2 264
100
679
30
1 585
70
—
0
204
9
274
12.1
1 311
57.9
-6 852
-302.7
—
0
-5 833
-257.6
-1 049
-46.3
-4 784
-211.3
-12.239
390.89
2 332
100
536
23
1 796
77
—
0
233
10
300
12.9
1 496
64.2
-1 495
-64.1
—
0
-3
-0.1
396
17
-399
-17.1
-1.021
390.93
2 207
100
489
22.2
1 718
77.8
—
0
215
9.7
293
13.3
1 425
64.6
2 876
130.3
—
0
4 301
194.9
981
44.4
3 320
150.4
10.11
328.4
2 193
100
594
27.1
1 599
72.9
—
0
196
8.9
261
11.9
1 338
61
2 586
117.9
1
0.05
3 772
172
159
7.3
3 613
164.8
10.676
338.43
1 916
100
485
25.3
1 431
74.7
—
0
184
9.6
245
12.8
1 186
61.9
3 870
202
111
5.8
4 990
260.4
226
11.8
4 764
248.6
15.364
310.07
1 501
100
293
19.5
1 208
80.5
—
0
128
8.5
179
11.9
1 029
68.6
820
54.6
—
0
1 782
118.7
268
17.9
1 514
100.9
5.565
272.07
1 434
100
280
19.5
1 154
80.5
—
0
131
9.1
178
12.4
976
68.1
1 278
89.1
—
0
2 201
153.5
491
34.2
1 710
119.2
6.254
273.4
1 502
100
354
23.6
1 148
76.4
—
0
132
8.8
167
11.1
981
65.3
1 915
127.5
—
0
2 896
192.8
-944
-62.8
3 840
255.7
13.904
276.17
1 516
100
349
23
1 167
77
—
0
137
9
168
11.1
999
65.9
2 932
193.4
—
0
3 836
253
770
50.8
3 066
202.2
11.142
275.17
1 489
100
251
16.9
1 238
83.1
—
0
125
8.4
146
9.8
1 092
73.3
202
13.6
—
0
1 294
86.9
279
18.7
1 015
68.2
3.718
273.03
1 523
100
267
17.5
1 256
82.5
—
0
130
8.5
162
10.6
1 094
71.8
174
11.4
—
0
1 268
83.3
216
14.2
1 052
69.1
3.852
273.11
1 476
100
311
21.1
1 165
78.9
—
0
128
8.7
164
11.1
1 001
67.8
-371
-25.1
—
0
630
42.7
148
10
482
32.7
1.764
273.2
1 478
100
346
23.4
1 132
76.6
—
0
136
9.2
165
11.2
967
65.4
1 518
102.7
—
0
2 485
168.1
472
31.9
2 013
136.2
7.368
273.2
1 472
100
262
17.8
1 210
82.2
—
0
153
10.4
181
12.3
1 029
69.9
311
21.1
—
0
1 340
91
289
19.6
1 051
71.4
3.847
273.2
1 438
100
267
18.6
1 171
81.4
—
0
116
8.1
146
10.2
1 025
71.3
809
56.3
—
0
1 825
126.9
580
40.3
1 245
86.6
4.557
273.2
1 433
100
367
25.6
1 066
74.4
—
0
125
8.7
137
9.6
929
64.8
369
25.8
-4
-0.3
1 115
77.8
-226
-15.8
1 341
93.6
4.908
273.2
1 436
100
367
25.6
1 069
74.4
—
0
134
9.3
134
9.3
935
65.1
1 814
126.3
—
0
2 749
191.4
347
24.2
2 402
167.3
8.792
273.2
1 401
100
293
20.9
1 108
79.1
—
0
112
8
112
8
996
71.1
2 303
164.4
—
0
3 299
235.5
673
48
2 626
187.4
9.61
273.2
1 388
100
303
21.8
1 085
78.2
—
0
121
8.7
121
8.7
964
69.5
419
30.2
—
0
1 383
99.6
-277
-20
1 660
119.6
6.08
273.2
1 352
100
331
24.5
1 021
75.5
—
0
129
9.5
129
9.5
892
66
-3
-0.2
—
0
889
65.8
124
9.2
765
56.6
2.8
273.2
1 316
387
929
—
131
131
798
2 290
—
3 088
636
2 452
8.98
273.2
1 303
267
1 036
—
113
113
923
82
—
1 005
228
777
2.84
273.2
1 259
263
996
—
121
121
875
740
—
1 614
393
1 221
4.47
273.2
1 304
360
944
—
125
125
819
790
—
1 605
179
1 426
5.22
273.2
1 367
419
948
—
127
127
821
2 075
3
2 513
32
2 481
9.07
273.6
1 359
297
1 062
—
131
131
931
1 189
—
2 103
456
1 647
6.03
273.2
952
244
708
—
91
91
617
-121
—
373
106
267
1.32
201.5
855
251
604
—
80
80
524
192
27
733
156
577
3.05
189
850
250
600
—
81
81
519
1 045
—
1 564
304
1 260
6.67
189
832
184
648
—
72
72
576
-289
—
287
65
222
1.17
189
816
207
609
—
81
81
528
640
—
1 168
220
948
5.02
189
801
234
567
—
78
78
489
76
—
565
114
451
2.39
189
822
250
572
—
77
77
495
-329
—
166
-272
438
2.32
189
833
184
649
—
73
73
576
-302
—
274
61
213
1.13
189
843
213
630
—
79
79
551
-62
—
489
100
389
2.06
189
820
252
568
—
76
76
492
-287
—
205
34
171
0.9
189
818
238
580
—
77
77
503
-156
—
347
45
302
1.6
189
809
184
625
—
67
67
558
58
—
616
113
503
2.66
189
808
218
590
—
79
79
511
131
—
642
145
497
2.6
191.1
814
270
544
—
68
68
476
22
—
498
93
405
2.14
189
788
245
543
—
71
71
472
-322
—
150
-609
759
4.016
189