K2A Knaust Statements
K2
K2A Knaust 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
110.3
100
42.6
38.6
67.7
61.4
—
0
15.7
14.2
15.6
14.1
52.1
47.2
-235.2
-213.2
-0.1
-0.09
-183.2
-166.09
-27.1
-24.6
-165.1
-149.7
-1.923
85.865
105
100
40.4
38.5
64.6
61.5
—
0
6.6
6.3
6.6
6.3
58
55.2
-380.7
-362.6
—
0
-322.7
-307.3
-48.4
-46.1
-283.12
-269.6
-3.297
85.865
96.3
100
29
30.1
67.3
69.9
—
0
15
15.6
15
15.6
52.3
54.3
-31.1
-32.3
0.2
0.2
21.4
22.2
11.3
11.7
1.276
1.3
0.015
85.865
87.8
100
25.9
29.5
61.9
70.5
—
0
19.7
22.4
19.6
22.3
42.3
48.2
176.7
201.3
-0.1
-0.1
218.9
249.3
34.7
39.5
175.28
199.6
2.041
85.865
85.6
100
36.5
42.6
49.1
57.4
—
0
17.9
20.9
17.9
20.9
31.2
36.4
266.1
310.9
-0.6
-0.7
296.7
346.6
57.7
67.4
229.98
268.7
2.678
85.865
79.6
100
24.6
30.9
55
69.1
—
0
17.6
22.1
17.6
22.1
37.4
47
481.1
604.4
—
0
518.5
651.4
84.9
106.7
424.28
533
4.953
85.66
193.1
100
58.8
30.5
134.3
69.5
—
0
40.7
21.1
40.7
21.1
93.6
48.5
330.3
171.1
-0.1
-0.05
423.8
219.5
100.9
52.3
295.13
152.8
3.448
85.591
61.1
100
19.7
32.2
41.4
67.8
—
0
15.5
25.4
15.4
25.2
26
42.6
101.2
165.6
0.1
0.2
127.3
208.3
33.4
54.7
84.876
138.9
4.964
17.098
61.2
100
23.6
38.6
37.6
61.4
—
0
12.6
20.6
12.7
20.8
24.9
40.7
240.5
393
-0.1
-0.2
265.3
433.5
57.9
94.6
198.28
324
11.607
17.082
57.6
100
21.8
37.8
35.8
62.2
—
0
14.5
25.2
14.5
25.2
21.3
37
154
267.4
-0.2
-0.3
175.1
304
49.7
86.3
116.08
201.5
6.795
17.082
52.6
100
15.4
29.3
37.2
70.7
—
0
9.3
17.7
9.2
17.5
28
53.2
15.9
30.2
-0.2
-0.4
43.7
83.1
12.4
23.6
22.276
42.3
0.261
85.411
47.7
100
14.5
30.4
33.2
69.6
—
0
11.4
23.9
11.4
23.9
21.8
45.7
-0.5
-1.05
0.1
0.2
21.4
44.9
-23.5
-49.3
35.776
75
2.094
17.082
44.3
100
14.1
31.8
30.2
68.2
—
0
11.8
26.6
11.8
26.6
18.4
41.5
8.7
19.6
—
0
27.1
61.2
8.9
20.1
8.776
19.8
0.519
16.91
40.4
100
13.8
34.2
26.6
65.8
—
0
9.9
24.5
9.8
24.3
16.8
41.6
147.2
364.4
-0.1
-0.2
163.9
405.7
46.2
114.4
96.867
239.8
6.113
15.847
37
100
11.1
30
25.9
70
—
0
10.3
27.8
10.3
27.8
15.6
42.2
2.9
7.8
—
0
18.5
50
1.8
4.9
11.613
31.4
0.727
15.976
36.2
100
11.5
31.8
24.7
68.2
—
0
13.6
37.6
13.6
37.6
11.1
30.7
19.3
53.3
—
0
30.4
84
8.4
23.2
17.012
47
1.328
12.807