Pandox Statements
PN
Pandox 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
1 866
100
807
43.2
1 059
56.8
—
0
42
2.3
48
2.6
1 011
54.2
-9
-0.5
—
0
1 002
53.7
292
15.6
704
37.7
3.83
183.81
1 501
100
748
49.8
753
50.2
—
0
45
3
51
3.4
702
46.8
-82
-5.5
—
0
582
38.8
128
8.5
447
29.8
2.431
183.85
1 838
100
921
50.1
917
49.9
—
0
53
2.9
53
2.9
864
47
-1 979
-107.7
—
0
-1 115
-60.7
10
0.5
-1 112
-60.5
-6.026
184.53
1 884
100
814
43.2
1 070
56.8
—
0
46
2.4
46
2.4
1 024
54.4
-495
-26.3
—
0
529
28.1
69
3.7
456
24.2
2.48
183.87
1 774
100
821
46.3
953
53.7
—
0
53
3
53
3
900
50.7
-521
-29.4
—
0
379
21.4
91
5.1
287
16.2
1.561
183.85
1 353
100
706
52.2
647
47.8
—
0
45
3.3
45
3.3
602
44.5
-892
-65.9
—
0
-290
-21.4
-87
-6.4
-216
-16
-1.175
183.85
1 623
100
882
54.3
741
45.7
—
0
59
3.6
59
3.6
682
42
-440
-27.1
—
0
242
14.9
141
8.7
121
7.5
0.658
183.85
1 673
100
679
40.6
994
59.4
—
0
28
1.7
28
1.7
966
57.7
1 115
66.6
—
0
2 081
124.4
394
23.6
1 684
100.7
9.16
183.85
1 482
100
546
36.8
936
63.2
—
0
34
2.3
34
2.3
902
60.9
769
51.9
—
0
1 671
112.8
299
20.2
1 370
92.4
7.452
183.85
876
100
443
50.6
433
49.4
—
0
32
3.7
32
3.7
401
45.8
956
109.1
—
0
1 357
154.9
313
35.7
1 042
118.9
5.668
183.85
974
100
479
49.2
495
50.8
—
0
52
5.3
52
5.3
443
45.5
20
2.1
—
0
463
47.5
205
21
259
26.6
1.418
182.69
939
100
433
46.1
506
53.9
—
0
31
3.3
31
3.3
475
50.6
-78
-8.3
—
0
397
42.3
76
8.1
317
33.8
1.73
183.24
714
100
301
42.2
413
57.8
—
0
37
5.2
37
5.2
376
52.7
-343
-48.04
—
0
33
4.6
39
5.5
-7
-1
-0.04
175
646
100
333
51.5
313
48.5
—
0
37
5.7
37
5.7
276
42.7
-283
-43.8
—
0
-7
-1.08
-43
-6.7
41
6.3
0.223
183.85
687
100
336
48.9
351
51.1
—
0
41
6
41
6
310
45.1
-672
-97.8
—
0
-362
-52.7
-57
-8.3
-300
-43.7
-1.632
183.85
771
100
365
47.3
406
52.7
—
0
41
5.3
41
5.3
365
47.3
-512
-66.4
—
0
-119
-15.4
-16
-2.08
-102
-13.2
-0.555
183.85
601
100
295
49.1
306
50.9
—
0
42
7
42
7
264
43.9
-584
-97.2
—
0
-320
-53.2
12
2
-330
-54.9
-1.795
183.85
1 091
100
567
52
524
48
—
0
47
4.3
47
4.3
477
43.7
-1 218
-111.6
—
0
-741
-67.9
-73
-6.7
-667
-61.1
-3.628
183.85
1 455
100
630
43.3
825
56.7
—
0
44
3
44
3
781
53.7
544
37.4
—
0
1 325
91.1
34
2.3
1 297
89.1
7.303
177.6
1 451
100
581
40
870
60
—
0
40
2.8
40
2.8
830
57.2
11
0.8
-3
-0.2
838
57.8
596
41.1
243
16.7
1.45
167.59
1 456
100
587
40.3
869
59.7
—
0
48
3.3
48
3.3
821
56.4
154
10.6
—
0
975
67
215
14.8
759
52.1
4.53
167.55