Genova Property Statements
GP
Genova Property 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
129
100
28.9
22.4
100.1
77.6
—
0
17.2
13.3
19.3
15
80.8
62.6
-59.2
-45.9
-2.4
-1.9
19.2
14.9
4.6
3.6
-6.1
-4.7
-0.134
45.613
133.1
100
36.3
27.3
96.8
72.7
—
0
14.7
11
19.5
14.7
77.3
58.1
-21.2
-15.9
1.7
1.3
57.8
43.4
12.9
9.7
13.3
10
0.292
45.504
125.9
100
36.3
28.8
89.6
71.2
—
0
11.8
9.4
20.7
16.4
68.9
54.7
-437.6
-347.6
133.1
105.7
-235.6
-187.1
-21.5
-17.08
-236.8
-188.09
-5.191
45.621
122.6
100
25.9
21.1
96.7
78.9
—
0
16.6
13.5
19.6
16
77.1
62.9
7.9
6.4
-146.9
-119.8
-61.9
-50.5
-7.4
-6.04
-75.2
-61.3
-1.649
45.613
125.6
100
27.3
21.7
98.3
78.3
—
0
14.5
11.5
17.1
13.6
81.2
64.6
-155
-123.4
-57.1
-45.5
-130.9
-104.2
-24.3
-19.3
-138.2
-110.03
-3.03
45.613
128.9
100
35.3
27.4
93.6
72.6
—
0
18.2
14.1
20.8
16.1
72.8
56.5
-118.1
-91.6
-4.4
-3.4
-49.7
-38.6
-9.5
-7.4
-83.7
-64.9
-1.853
45.169
108.7
100
34.1
31.4
74.6
68.6
—
0
14.4
13.2
14.6
13.4
60
55.2
-258.8
-238.09
-3.8
-3.5
-202.6
-186.4
-42.8
-39.4
-169.3
-155.7
-4.033
41.977
100.3
100
24.4
24.3
75.9
75.7
—
0
13.5
13.5
14.6
14.6
61.3
61.1
38.8
38.7
-4
-4
96.1
95.8
22.9
22.8
40
39.9
0.953
41.977
92.1
100
21.2
23
70.9
77
—
0
13.5
14.7
14.8
16.1
56.1
60.9
173.3
188.2
-3.2
-3.5
226.2
245.6
50.7
55
162.9
176.9
3.881
41.977
93.6
100
28.1
30
65.5
70
—
0
12.6
13.5
14
15
51.5
55
156.6
167.3
-3.6
-3.8
204.5
218.5
37.5
40.1
133.8
142.9
3.187
41.977
94.7
100
30
31.7
64.7
68.3
—
0
11.2
11.8
12.5
13.2
52.2
55.1
287.5
303.6
-5
-5.3
334.7
353.4
72.1
76.1
260.4
275
5.295
49.177
83.4
100
17
20.4
66.4
79.6
—
0
—
0
-3.5
-4.2
69.9
83.8
45.7
54.8
-1.9
-2.3
113.7
136.3
29.1
34.9
84.5
101.3
2.135
39.577
78.2
100
19.5
24.9
58.7
75.1
—
0
—
0
10
12.8
48.7
62.3
172.1
220.1
-6.2
-7.9
214.6
274.4
54.2
69.3
160.3
205
4.05
39.577
63.6
100
18.1
28.5
45.5
71.5
—
0
—
0
9.9
15.6
35.6
56
103
161.9
-2.9
-4.6
135.7
213.4
32.3
50.8
103.5
162.7
2.615
39.577
62.8
100
15.6
24.8
47.2
75.2
—
0
—
0
11.2
17.8
36
57.3
89.5
142.5
-2.7
-4.3
122.8
195.5
14.6
23.2
108.1
172.1
2.732
39.574
57.7
100
12.4
21.5
45.3
78.5
—
0
—
0
35.8
62
9.5
16.5
89.4
154.9
-4.6
-8
94.3
163.4
15.5
26.9
78.7
136.4
1.989
39.577
56.6
100
11.7
20.7
44.9
79.3
—
0
—
0
9.2
16.3
35.7
63.1
-5.8
-10.2
-12
-21.2
17.9
31.6
-22.5
-39.8
40.4
71.4
1.315
30.722
54
100
14
25.9
40
74.1
—
0
—
0
6.8
12.6
33.2
61.5
198.6
367.8
6.4
11.9
238.2
441.1
47.6
88.1
190.7
353.1
3.104
61.444
52.616
100
17.083
32.5
35.533
67.5
—
0
—
0
8.028
15.3
27.505
52.3
110.47
210
—
0
137.98
262.2
14.247
27.1
119.18
226.5
2.518
47.33
46.6
100
10.6
22.7
36
77.3
—
0
—
0
7
15
29
62.2
363.7
780.5
-0.2
-0.4
392.5
842.3
92.3
198.1
300.2
644.2
9.772
30.722