John Mattson Statements
JO
John Mattson 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
161.3
100
9
5.6
152.3
94.4
—
0
17
10.5
43
26.7
109.3
67.8
114.3
70.9
—
0
223.6
138.6
8
5
215.6
133.7
2.845
75.794
157.5
100
10.3
6.5
147.2
93.5
—
0
15
9.5
57.4
36.4
89.8
57
-85.5
-54.3
—
0
4.3
2.7
-1.7
-1.08
5.6
3.6
0.057
97.508
146.3
100
9.3
6.4
137
93.6
—
0
17.1
11.7
49.3
33.7
87.7
59.9
-608.5
-415.9
0.1
0.07
-520.7
-355.9
-68.2
-46.6
-452.6
-309.4
-7.9
57.293
154.5
100
5.5
3.6
149
96.4
—
0
16.9
10.9
40
25.9
109
70.6
-431.8
-279.5
—
0
-322.8
-208.9
15.4
10
-339.7
-219.9
-6.968
48.754
155.7
100
10.5
6.7
145.2
93.3
—
0
16.7
10.7
46.1
29.6
99.1
63.6
-85.5
-54.9
—
0
13.6
8.7
-14.2
-9.1
28.7
18.4
0.589
48.754
153.9
100
10.3
6.7
143.6
93.3
—
0
14
9.1
53.1
34.5
90.5
58.8
-655.2
-425.7
0.1
0.06
-564.6
-366.9
-72.3
-47
-492.3
-319.9
-10.098
48.754
152
100
32.8
21.6
119.2
78.4
—
0
17.6
11.6
59.6
39.2
59.6
39.2
-267.3
-175.9
—
0
-207.7
-136.6
-19.4
-12.8
-187
-123.03
-4.937
37.878
157
100
14
8.9
143
91.1
—
0
17.2
11
44.9
28.6
98.1
62.5
-295.8
-188.4
0.1
0.06
-197.6
-125.9
-41.6
-26.5
-154
-98.09
-4.064
37.896
311.9
100
32.1
10.3
279.8
89.7
—
0
37.6
12.1
109.1
35
170.7
54.7
428.1
137.3
-0.1
-0.03
598.7
192
131.7
42.2
463.7
148.7
12.313
37.66
153.2
100
16
10.4
137.2
89.6
—
0
18.8
12.3
59.7
39
77.5
50.6
353.6
230.8
0.1
0.07
431.2
281.5
93.4
61
335.1
218.7
9.106
36.798
143.6
100
26.3
18.3
117.3
81.7
—
0
20.3
14.1
59.3
41.3
58
40.4
665.2
463.2
-2.2
-1.5
721
502.1
153.4
106.8
557.1
388
15.312
36.384
101.7
100
12.7
12.5
89
87.5
—
0
13.1
12.9
31.5
31
57.5
56.5
411.3
404.4
—
0
468.8
461
99.2
97.5
369.6
363.4
10.661
34.667
82.3
100
9.7
11.8
72.6
88.2
—
0
12.1
14.7
28.4
34.5
44.2
53.7
228.6
277.8
-0.1
-0.1
272.7
331.3
58.1
70.6
214.5
260.6
6.371
33.67
80.4
100
8.8
10.9
71.6
89.1
—
0
18.6
23.1
42.6
53
29
36.1
201
250
0.1
0.1
230.1
286.2
49.1
61.1
181
225.1
5.376
33.67
78.1
100
9.1
11.7
69
88.3
—
0
16.5
21.1
34.9
44.7
34.1
43.7
464
594.1
-14.4
-18.4
483.7
619.3
97
124.2
386.7
495.1
11.485
33.67
77.1
100
6.3
8.2
70.8
91.8
—
0
8
10.4
23
29.8
47.8
62
-2.6
-3.4
—
0
45.2
58.6
12.4
16.1
32.8
42.5
0.974
33.67
73.5
100
6.9
9.4
66.6
90.6
—
0
10.4
14.1
26
35.4
40.6
55.2
26.5
36.1
—
0
67.1
91.3
15.5
21.1
51.6
70.2
1.533
33.67
65.2
100
7.2
11
58
89
—
0
11.6
17.8
27.3
41.9
30.7
47.1
-18.7
-28.7
0.1
0.2
12.1
18.6
4.4
6.7
7.7
11.8
0.229
33.67
64.8
100
8.5
13.1
56.3
86.9
—
0
8.7
13.4
23.5
36.3
32.8
50.6
129.6
200
-0.2
-0.3
162.2
250.3
36
55.6
126.3
194.9
3.751
33.67
63.3
100
7
11.1
56.3
88.9
—
0
8
12.6
19.4
30.6
36.9
58.3
-14.2
-22.4
3.1
4.9
25.8
40.8
5
7.9
20.7
32.7
0.615
33.67
62.9
100
13.8
21.9
49.1
78.1
—
0
13.9
22.1
27.8
44.2
21.3
33.9
2
3.2
0.1
0.2
23.4
37.2
8
12.7
15.5
24.6
0.46
33.67
62
100
9
14.5
53
85.5
—
0
12.3
19.8
29.6
47.7
23.4
37.7
0.3
0.5
—
0
23.7
38.2
7.4
11.9
16.3
26.3
0.484
33.67
61.4
100
31
50.5
30.4
49.5
—
0
18.2
29.6
33.9
55.2
-3.5
-5.7
3.4
5.5
—
0
-0.1
-0.2
5.9
9.6
-6
-9.8
-0.147
40.93
60.5
100
16.1
26.6
44.4
73.4
—
0
9.4
15.5
19.5
32.2
24.9
41.2
74.2
122.6
—
0
99.1
163.8
20
33.1
79.1
130.7
2.349
33.67