Catena Statements
CA
Catena 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
527
100
94
17.8
433
82.2
—
0
14
2.7
14
2.7
419
79.5
-109
-20.7
—
0
310
58.8
65
12.3
245
46.5
4.463
54.9
493
100
99
20.1
394
79.9
—
0
12
2.4
11
2.2
383
77.7
-224
-45.4
—
0
159
32.3
39
7.9
120
24.3
2.186
54.9
465
100
106
22.8
359
77.2
—
0
14
3
11
2.4
348
74.8
727
156.3
—
0
1 075
231.2
260
55.9
815
175.3
16.25
50.155
452
100
87
19.2
365
80.8
—
0
11
2.4
8
1.8
357
79
-91
-20.1
—
0
266
58.8
61
13.5
205
45.4
4.108
49.9
445
100
82
18.4
363
81.6
—
0
13
2.9
13
2.9
350
78.7
158
35.5
—
0
508
114.2
99
22.2
409
91.9
8.196
49.9
446
100
87
19.5
359
80.5
—
0
12
2.7
12
2.7
347
77.8
-862
-193.3
—
0
-515
-115.5
-71
-15.9
-444
-99.6
-8.898
49.9
394
100
85
21.6
309
78.4
—
0
13
3.3
13
3.3
296
75.1
-447
-113.5
—
0
-151
-38.3
-14
-3.6
-137
-34.8
-3.201
42.8
390
100
84
21.5
306
78.5
—
0
12
3.1
11
2.8
295
75.6
1
0.3
—
0
296
75.9
23
5.9
273
70
6.026
45.3
383
100
73
19.1
310
80.9
—
0
10
2.6
10
2.6
300
78.3
854
223
—
0
1 154
301.3
203
53
951
248.3
20.993
45.3
377
100
82
21.8
295
78.2
—
0
9
2.4
8
2.1
287
76.1
859
227.9
—
0
1 146
304
237
62.9
909
241.1
22.063
41.2
360.1
100
86
23.9
274.1
76.1
—
0
10
2.8
4.9
1.4
269.2
74.8
1 074.8
298.5
—
0
1 344
373.2
266.9
74.1
1 077.1
299.1
28.353
37.988
354.5
100
70.7
19.9
283.8
80.1
—
0
9.1
2.6
8.6
2.4
275.2
77.6
358.1
101
—
0
633.3
178.6
121.2
34.2
512.1
144.5
12.43
41.2
343.4
100
64.6
18.8
278.8
81.2
—
0
9.2
2.7
9
2.6
269.8
78.6
166.5
48.5
—
0
436.3
127.1
90.1
26.2
346.2
100.8
8.403
41.2
329.4
100
70.7
21.5
258.7
78.5
—
0
8.3
2.5
8.1
2.5
250.6
76.1
702.3
213.2
—
0
952.9
289.3
196.5
59.7
756.4
229.6
18.359
41.2
326.4
100
75.7
23.2
250.7
76.8
—
0
11.2
3.4
10.1
3.1
240.6
73.7
665
203.7
—
0
905.6
277.5
183.6
56.3
722
221.2
19.154
37.695
315.2
100
62.4
19.8
252.8
80.2
—
0
7
2.2
5.5
1.7
247.3
78.5
359.3
114
—
0
606.6
192.4
125
39.7
481.6
152.8
12.775
37.7
307.2
100
56
18.2
251.2
81.8
—
0
8.3
2.7
8
2.6
243.2
79.2
-14.7
-4.8
—
0
228.5
74.4
48.8
15.9
179.7
58.5
4.767
37.7
315.1
100
66
20.9
249.1
79.1
—
0
8.7
2.8
9.9
3.1
239.2
75.9
-56.4
-17.9
—
0
182.8
58
39
12.4
143.8
45.6
3.814
37.7
297.8
100
76.9
25.8
220.9
74.2
—
0
10.1
3.4
7.5
2.5
213.4
71.7
247.6
83.1
—
0
461
154.8
89
29.9
372
124.9
9.869
37.695
300.1
100
73.3
24.4
226.8
75.6
—
0
8
2.7
7.6
2.5
219.2
73
199.8
66.6
—
0
419
139.6
74.7
24.9
344.3
114.7
9.133
37.7
291
100
59.1
20.3
231.9
79.7
—
0
8.8
3
8.5
2.9
223.4
76.8
105.8
36.4
—
0
329.2
113.1
67.5
23.2
261.7
89.9
6.942
37.7
294
100
70.8
24.1
223.2
75.9
—
0
7.2
2.4
6.4
2.2
216.8
73.7
96.5
32.8
—
0
313.3
106.6
67.5
23
245.8
83.6
6.52
37.7
285.3
100
68.2
23.9
217.1
76.1
—
0
7.8
2.7
7.2
2.5
209.9
73.6
-18.4
-6.4
—
0
191.5
67.1
33.4
11.7
158.1
55.4
4.262
37.099
277.9
100
64
23
213.9
77
—
0
7.4
2.7
7
2.5
206.9
74.5
158.6
57.1
—
0
365.5
131.5
71.4
25.7
294.1
105.8
7.801
37.7
264.3
100
60.3
22.8
204
77.2
—
0
8.6
3.3
8.2
3.1
195.8
74.1
-35.4
-13.4
-0.6
-0.2
160.4
60.7
-34.2
-12.9
194.6
73.6
5.2
37.4
263.2
100
70.6
26.8
192.6
73.2
—
0
7.6
2.9
6.8
2.6
185.8
70.6
36.9
14
-0.8
-0.3
222.7
84.6
46.1
17.5
176.6
67.1
4.72
37.4
233.4
63.1
170.3
—
8.4
8.5
161.8
-31.5
-0.6
130.3
26.6
163.1
4.52
36
225
54.4
170.6
—
6.4
6.1
164.5
90.4
-0.3
254.9
60.1
157.1
4.4
35.7
222.1
48.5
173.6
—
6.9
6.9
166.7
47.9
—
206.5
46.6
137.9
3.86
35.7
211.5
54.8
156.7
—
9.2
8.8
147.9
95.6
-0.8
166.9
-9.4
176.6
4.95
35.7
199.7
51.5
148.2
—
6.9
9
139.2
61.2
0
200.4
34.6
165.8
5.01
33.1
208.9
56.9
152
—
11.1
10.3
141.7
-53.3
-1.1
88.4
19.1
69.3
2.09
33.2
201.2
49.9
151.3
—
7.9
42.3
109
-18.6
—
90.4
27
63.5
1.88
33.6
176.8
50.2
126.6
—
7.1
6.7
119.9
-112.5
-0.5
7.4
-32.5
39.8
1.2
33.2
119.1
32.7
86.4
—
10.1
10
76.4
88.3
-0.1
164.7
19.4
145.2
5.63
25.8
117.5
25.6
91.9
—
4.1
-4
95.9
-28.8
0
67.1
14.8
52.4
2.05
25.6
113
25.8
87.2
—
5.5
5
82.2
188.6
-0.5
270.8
-34.7
305.4
11.79
25.9
114.6
28.8
85.8
—
7
6.3
79.5
8.2
-0.7
87.7
19.3
68.5
2.68
25.6
114.3
30.5
83.8
—
10.7
9.9
73.9
-31
0
42.9
8.8
34.1
1.34
25.4
105.4
23.9
81.5
—
5.9
5.8
75.7
261.7
-0.1
337.4
74.1
263.5
10.29
25.6
111.5
22.1
89.4
—
6.9
6.7
82.7
-51.9
-0.2
30.8
6.8
24.1
0.94
25.6
100.1
29.1
71
—
5.4
5
66
-36.8
-0.4
29.2
6.4
23.1
0.9
25.6
89.7
25
64.7
—
6.9
6.9
57.8
-21.7
-0.2
36.1
15.4
20.8
1.01
20.6
79.4
22.6
56.8
—
1.7
1.7
55.1
8.3
-1.9
63.4
18.5
46.1
1.83
25.2
497.9
134.1
363.8
—
—
91.2
272.7
40.7
—
313.3
—
313.3
27.01
11.6
76.2
27.1
49.1
—
—
0
49.1
-7.5
—
41.6
9.2
32.7
2.82
11.6
68.8
23.6
45.2
—
—
0
45.2
31.3
-1.9
76.5
-21.8
98.3
8.474
11.6