Nyfosa Statements
NY
Nyfosa 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
902
100
273
30.3
629
69.7
—
0
45
5
39
4.3
590
65.4
-607
-67.3
—
0
-17
-1.9
18
2
-49
-5.4
-0.24
204.17
922
100
344
37.3
578
62.7
—
0
50
5.4
48
5.2
530
57.5
-473
-51.3
—
0
57
6.2
54
5.9
-14
-1.5
-0.073
191
881
100
249
28.3
632
71.7
—
0
50
5.7
51
5.8
581
65.9
-1 330
-151
-1
-0.1
-750
-85.1
-61
-6.9
-704
-79.9
-3.687
190.93
886
100
235
26.5
651
73.5
—
0
43
4.9
41
4.6
610
68.8
-429
-48.4
1
0.1
182
20.5
41
4.6
133
15
0.625
212.86
891
100
285
32
606
68
—
0
46
5.2
45
5.1
561
63
-303
-34.007
-1
-0.1
257
28.8
15
1.7
217
24.4
1.14
190.35
895
100
339
37.9
556
62.1
—
0
47
5.3
42
4.7
514
57.4
-864
-96.5
—
0
-350
-39.1
-16
-1.8
-347
-38.8
-1.82
190.66
847
100
273
32.2
574
67.8
—
0
47
5.5
38
4.5
536
63.3
-1 644
-194.1
-2
-0.2
-1 110
-131.05
-227
-26.8
-881
-104.01
-4.614
190.93
799
100
255
31.9
544
68.1
—
0
35
4.4
33
4.1
511
64
-136
-17.02
-1
-0.1
374
46.8
103
12.9
268
33.5
1.403
191.02
791
100
267
33.8
524
66.2
—
0
43
5.4
42
5.3
482
60.9
571
72.2
2
0.3
1 055
133.4
73
9.2
981
124
5.136
191.02
714
100
263
36.8
451
63.2
—
0
36
5
35
4.9
416
58.3
1 123
157.3
1
0.1
1 540
215.7
217
30.4
1 322
185.2
6.921
191.02
671
100
226
33.7
445
66.3
—
0
34
5.1
39
5.8
406
60.5
880
131.1
-2
-0.3
1 284
191.4
223
33.2
1 061
158.1
5.554
191.02
634
100
182
28.7
452
71.3
—
0
27
4.3
29
4.6
423
66.7
416
65.6
1
0.2
840
132.5
139
21.9
701
110.6
3.769
186
583
100
188
32.2
395
67.8
—
0
31
5.3
30
5.1
365
62.6
410
70.3
1
0.2
776
133.1
64
11
711
122
3.843
185
571
100
211
37
360
63
—
0
35
6.1
32
5.6
328
57.4
417
73
-1
-0.2
744
130.3
106
18.6
638
111.7
3.449
185
558
100
177
31.7
381
68.3
—
0
36
6.5
71
12.7
310
55.6
144
25.8
2
0.4
456
81.7
-42
-7.5
497
89.1
2.684
185.17
554
100
144
26
410
74
—
0
28
5.1
26
4.7
384
69.3
443
80
-1
-0.2
826
149.1
7
1.3
819
147.8
4.44
184.46
493
100
151
30.6
342
69.4
—
0
38
7.7
37
7.5
305
61.9
-11
-2.2
-1
-0.2
293
59.4
45
9.1
249
50.5
1.439
173
430
100
147
34.2
283
65.8
—
0
30
7
30
7
253
58.8
570
132.6
1
0.2
824
191.6
164
38.1
659
153.3
3.8
173.42
383
100
127
33.2
256
66.8
—
0
32
8.4
34
8.9
222
58
369
96.3
1
0.3
592
154.6
48
12.5
544
142
3.215
169.2
331
100
107
32.3
224
67.7
—
0
14
4.2
13
3.9
211
63.7
268
81
-2
-0.6
477
144.1
109
32.9
369
111.5
2.2
167.73
333
100
109
32.7
224
67.3
—
0
21
6.3
22
6.6
202
60.7
121
36.3
2
0.6
325
97.6
16
4.8
309
92.8
1.85
167
322
100
123
38.2
199
61.8
—
0
22
6.8
23
7.1
176
54.7
7
2.2
-1
-0.3
182
56.5
21
6.5
160
49.7
0.96
166.67
316
100
90
28.5
226
71.5
—
0
16
5.1
42
13.3
184
58.2
83
26.3
-1
-0.3
266
84.2
-42
-13.3
308
97.5
1.833
168
261
100
82
31.4
179
68.6
—
0
20
7.7
33
12.6
146
55.9
550
210.7
1
0.4
697
267
45
17.2
652
249.8
3.887
167.73
239
100
71
29.7
168
70.3
—
0
15
6.3
15
6.3
153
64
288
120.5
—
0
441
184.5
45
18.8
396
165.7
2.37
167
247
100
94
38.1
153
61.9
—
0
2
0.8
—
0
153
61.9
164
66.4
-2
-0.8
317
128.3
58
23.5
259
104.9
1.54
167.7
247
77
170
—
4
5
165
199
1
365
88
278
1.66
167.7
234
61
173
—
—
-1
174
172
-1
345
53
292
1.74
167.7