Logistea Statements
LO
Logistea 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
100
—
0
—
0
—
0
20
18.2
42
38.2
68
61.8
-44.1
-40.09
-1.9
-1.7
22
20
4
3.6
18
16.4
0.07
257.14
111
100
—
0
—
0
—
0
10
9
43
38.7
68
61.3
113.7
102.4
-1.7
-1.5
180
162.2
37
33.3
143
128.8
0.652
219.16
93
100
—
0
—
0
—
0
10
10.8
37
39.8
56
60.2
-181.6
-195.3
19.6
21.1
-106
-114
-11
-11.8
-95
-102.2
-0.588
161.46
89
100
—
0
—
0
—
0
8
9
25
28.1
64
71.9
31.5
35.4
-1.5
-1.7
94
105.6
22
24.7
72
80.9
0.43
167.44
94
100
—
0
—
0
—
0
9
9.6
31
33
63
67
-45.4
-48.3
-1.6
-1.7
16
17
4
4.3
12
12.8
0.084
143
95
100
—
0
—
0
—
0
9
9.5
38
40
57
60
-51.5
-54.2
-1.5
-1.6
4
4.2
1
1.1
2
2.1
0.021
141.87
80
100
—
0
—
0
—
0
11
13.8
31
38.8
49
61.3
-30.9
-38.6
-12.1
-15.1
6
7.5
18
22.5
-14
-17.5
-0.088
135.75
70
100
—
0
—
0
—
0
11
15.7
27
38.6
43
61.4
21.8
31.1
2.2
3.1
67
95.7
13
18.6
54
77.1
0.447
120.85
56
100
—
0
—
0
—
0
8
14.3
25
44.6
31
55.4
124.4
222.1
-0.4
-0.7
155
276.8
30
53.6
125
223.2
1.105
113.1
50
100
—
0
—
0
—
0
8
16
25
50
25
50
168.7
337.4
-1.7
-3.4
192
384
37
74
152
304
1.57
96.746
33
100
—
0
—
0
—
0
1
3
13
39.4
20
60.6
252
763.6
—
0
272
824.2
50
151.5
219
663.6
2.586
84.303
23
100
—
0
—
0
—
0
11
47.8
15
65.2
8
34.8
7
30.4
—
0
15
65.2
3
13
-4
-17.4
-0.47
8.403
37
100
—
0
—
0
—
0
12
32.4
24
64.9
13
35.1
96
259.5
—
0
109
294.6
26
70.3
78
210.8
9.47
8.236