Fastator AB Statements
FA
Fastator AB 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
78.725
100
—
0
—
0
—
0
31.747
40.3
139.14
176.7
-60.412
-76.7
-49.351
-62.7
-3.812
-4.8
-113.58
-144.3
-3.245
-4.1
-92.315
-117.3
-1.188
77.713
111.47
100
—
0
—
0
—
0
43.091
38.7
124.95
112.1
-13.483
-12.1
-166.87
-149.7
-73.095
-65.6
-253.45
-227.4
-5.481
-4.9
-244.62
-219.5
-3.148
77.713
134.39
100
—
0
—
0
—
0
47.039
35
90.593
67.4
43.801
32.6
-633.28
-471.2
-1.947
-1.4
-591.42
-440.07
-29.969
-22.3
-559.64
-416.4
-7.201
77.713
111.61
100
—
0
—
0
—
0
49.844
44.7
111.81
100.2
-0.197
-0.2
-137.69
-123.4
-3.303
-3
-141.19
-126.5
-4.07
-3.6
-136.59
-122.4
-1.758
77.713
116.7
100
—
0
—
0
—
0
53.753
46.1
126.46
108.4
-9.758
-8.4
-65.315
-56
-3.52
-3.02
-78.593
-67.3
0.082
0.07
-75.972
-65.1
-0.978
77.713
132.42
100
—
0
—
0
—
0
42.86
32.4
128.65
97.2
3.768
2.8
-148.98
-112.5
-3.528
-2.7
-148.74
-112.3
0.946
0.7
-152.98
-115.5
-1.969
77.713
139.54
100
—
0
—
0
—
0
45.67
32.7
102.88
73.7
36.662
26.3
-227.73
-163.2
-3.886
-2.8
-194.95
-139.7
-8.922
-6.4
-186.59
-133.7
-2.401
77.713
122.2
100
—
0
—
0
—
0
41.725
34.1
109.06
89.2
13.14
10.8
-221.37
-181.2
-3.336
-2.7
-211.57
-173.1
7.858
6.4
-224.23
-183.5
-2.885
77.713
184.94
100
—
0
—
0
—
0
49.929
27
140.42
75.9
44.52
24.1
145.28
78.6
-5.01
-2.7
184.79
99.9
7.262
3.9
135.55
73.3
1.744
77.713
174.11
100
—
0
—
0
—
0
45.844
26.3
146.61
84.2
27.497
15.8
-32.762
-18.8
-4.846
-2.8
-10.111
-5.8
16.441
9.4
-45.957
-26.4
-0.591
77.713
139.75
100
—
0
—
0
—
0
55.532
39.7
153.3
109.7
-13.554
-9.7
466.84
334.1
-9.289
-6.6
443.99
317.7
77.68
55.6
294.23
210.5
3.811
77.208
82.157
100
—
0
—
0
—
0
34.199
41.6
54.751
66.6
27.406
33.4
172.26
209.7
-3.617
-4.4
196.05
238.6
25.308
30.8
170
206.9
2.207
77.028
78.812
100
—
0
—
0
—
0
31.083
39.4
78.582
99.7
0.23
0.3
16.187
20.5
-7.155
-9.08
9.262
11.8
6.015
7.6
3.9
4.9
0.051
77.028
72.128
100
—
0
—
0
—
0
29.294
40.6
83.938
116.4
-11.81
-16.4
20.905
29
-3.246
-4.5
5.849
8.1
5.639
7.8
0.855
1.2
0.011
77.028
57.011
100
—
0
—
0
—
0
34.746
60.9
72.731
127.6
-15.72
-27.6
127.55
223.7
—
0
111.83
196.2
21.631
37.9
90.481
158.7
1.175
77.028
55.848
100
—
0
—
0
—
0
20.341
36.4
62.106
111.2
-6.258
-11.2
53.065
95
—
0
46.807
83.8
-19.277
-34.5
66.005
118.2
0.905
72.908
70.226
100
—
0
—
0
—
0
22.339
31.8
71.419
101.7
-1.193
-1.7
127.67
181.8
—
0
126.48
180.1
17.226
24.5
108.2
154.1
1.502
72.028
62.728
100
—
0
—
0
—
0
23.878
38.1
61.393
97.9
1.335
2.1
-17.216
-27.4
—
0
-15.881
-25.3
5.781
9.2
-21.356
-34.05
-0.305
70.102
72.593
100
25.065
34.5
47.528
65.5
—
0
20.967
28.9
39.225
54
8.303
11.4
230.47
317.5
-0.001
-0.001
238.77
328.9
-3.864
-5.3
244.98
337.5
3.279
74.714
69.743
100
—
0
—
0
—
0
15.371
22
54.116
77.6
15.627
22.4
104.18
149.4
0.001
0.001
119.81
171.8
20.822
29.9
95.761
137.3
1.282
74.714
39.381
100
—
0
—
0
—
0
15.354
39
38.763
98.4
0.618
1.6
73.421
186.4
—
0
74.039
188
15.744
40
58.15
147.7
3.98
14.593
36.686
100
—
0
—
0
—
0
13.124
35.8
32.49
88.6
4.196
11.4
92.757
252.8
—
0
96.953
264.3
13.043
35.6
83.254
226.9
5.705
14.593
34.301
100
—
0
—
0
—
0
11.686
34.1
31.531
91.9
2.77
8.1
84.795
247.2
—
0
87.565
255.3
7.8
22.7
78.444
228.7
5.595
14.02
31.591
100
—
0
—
0
—
0
9.092
28.8
25.365
80.3
6.226
19.7
45.077
142.7
—
0
51.303
162.4
2.687
8.5
48.402
153.2
3.452
14.02
22.93
100
—
0
—
0
—
0
11.01
48
22.92
100
0.01
0.04
185.57
809.3
—
0
185.58
809.3
-1.09
-4.8
185.83
810.4
13.25
14.02
22.89
100
—
0
—
0
—
0
8.85
38.7
20.51
89.6
2.39
10.4
5.62
24.6
—
0
8.01
35
1.36
5.9
6.18
27
0.44
14.02
15.81
100
—
0
—
0
—
0
8.65
54.7
19.91
125.9
-4.1
-25.9
25.99
164.4
—
0
21.89
138.5
0.87
5.5
20.93
132.4
1.49
14.02
11.34
100
—
0
—
0
—
0
7.64
67.4
13.2
116.4
-1.86
-16.4
4.59
40.5
—
0
2.73
24.1
0.19
1.7
2.54
22.4
0.18
14.02
9.97
100
—
0
—
0
—
0
6.85
68.7
14.77
148.1
-4.8
-48.1
12
120.4
—
0
7.2
72.2
-0.15
-1.5
7.35
73.7
0.52
14.02
9.94
100
—
0
—
0
—
0
7.38
74.2
16.19
162.9
-6.26
-63
26.64
268
—
0
20.39
205.1
-0.15
-1.5
20.54
206.6
1.47
14.02
8.14
100
—
0
—
0
—
0
7.62
93.6
16.31
200.4
-8.18
-100.5
16.47
202.3
—
0
8.29
101.8
-0.14
-1.7
8.43
103.6
0.6
14.06
0.59
100
—
0
—
0
—
0
1.44
244.1
6.62
1122
-6.04
-1023.7
16.99
2879.7
—
0
10.95
1855.9
—
0
10.95
1855.9
0.78
14.07
0.24
100
—
0
—
0
—
0
1.43
595.8
6.53
2720.8
-6.28
-2616.7
47.47
19779.2
—
0
41.19
17162.5
—
0
36.92
15383.3
2.62
14.07
0.3
100
—
0
—
0
—
0
1.77
590
4.08
1360
-3.78
-1260
8.37
2790
—
0
4.59
1530
—
0
34.99
11663.3
2.48
14.07
2.02
100
—
0
—
0
—
0
—
0
3.86
191.1
-1.85
-91.6
20.84
1031.7
—
0
18.99
940.1
-0.07
-3.5
20.07
993.6
1.52
13.15
0.01
100
—
0
—
0
—
0
0.76
7600
1.45
14500
-1.44
-14400.00000000001
21.26
212600
—
0
19.81
198100
0.11
1100
22.25
222500
1.85
12
0.4
100
—
0
—
0
—
0
0.76
190
1.27
317.5
-0.87
-217.5
0.99
247.5
—
0
0.12
30
0.09
22.5
2.89
722.5
1.92
1.5
0.65
100
—
0
—
0
—
0
0.7
107.7
1.11
170.8
-0.46
-70.8
10.51
1616.9
—
0
10.06
1547.7
-0.09
-13.8
33.98
5227.7
22.65
1.5
-0.14
100
—
0
—
0
—
0
1.15
-821.4
2.08
-1485.7
-2.22
1585.7
15.86
-11328.6
—
0
13.65
-9750
-7.01
5007.1
51.27
-36621.4
12.29
4.17
2.25
100
—
0
—
0
—
0
0.05
2.2
0.72
32
1.53
68
-29.47
-1309.8
—
0
-27.95
-1242.2
0.5
22.2
-28.46
-1264.9
-46.65
0.61
3.41
100
—
0
—
0
—
0
—
0
-61.91
-1815.5
65.32
1915.5
0.06
1.8
—
0
65.38
1917.3
6.65
195
38.92
1141.3
54.81
0.71
0.15
100
—
0
—
0
—
0
—
0
1.75
1166.7
-1.59
-1060.0000000000002
—
0
—
0
-1.59
-1060.0000000000002
—
0
-1.59
-1060.0000000000002
-2.96
0.54
0.15
100
—
0
—
0
—
0
—
0
1.59
1060
-1.44
-960
-0.62
-413.3
—
0
-2.06
-1373.3
—
0
-2.06
-1373.3
-1.98
1.04
0.15
100
—
0
—
0
—
0
—
0
0.94
626.7
-0.79
-526.7
0.07
46.7
—
0
-0.72
-480
—
0
-0.72
-480
-1.79
0.4