Wallenstam Statements
WA
Wallenstam 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
792
100
248
31.3
544
68.7
—
0
—
0
53
6.7
491
62
-362
-45.7
—
0
129
16.3
54
6.8
74
9.3
0.113
657
806
100
265
31.6
541
68.4
—
0
—
0
64
7.9
477
60.4
-35
-5.6
-1
-0.1
441
54.7
108
13.4
333
41.3
0.507
657
694
100
528
76.1
166
23.9
—
0
—
0
-19
-2.7
185
26.7
-853
-122.9
-9
-1.3
-677
-97.6
-185
-26.7
-492
-70.9
-0.748
657.86
697
100
218
31.3
479
68.7
—
0
—
0
-14
-2.009
493
70.7
-268
-38.5
-11
-1.6
214
30.7
2
0.3
212
30.4
0.322
658.5
679
100
256
37.7
423
62.3
—
0
—
0
-5
-0.7
428
63
-667
-98.2
-8
-1.2
-188
-27.7
30
4.4
-218
-32.1
-0.331
658.5
660
100
275
41.7
385
58.3
—
0
—
0
-59
-8.9
444
67.3
-367
-55.6
-8
-1.2
69
10.5
21
3.2
48
7.3
0.073
658.88
627
100
268
42.7
359
57.3
—
0
—
0
-41
-6.5
400
63.8
-3 184
-507.8
-2
-0.3
-2 786
-444.3
-985
-157.1
-1 801
-287.2
-2.73
659.62
626
100
199
31.8
427
68.2
—
0
—
0
-6
-1
433
69.2
240
38.3
-3
-0.5
970
155
216
34.5
754
120.4
1.142
660
620
100
227
36.6
393
63.4
—
0
—
0
-55
-8.9
448
72.3
799
128.9
-5
-0.8
1 242
200.3
299
48.2
943
152.1
1.429
660
616
100
229
37.2
387
62.8
—
0
—
0
-25
-4.06
412
66.9
877
142.4
-4
-0.6
1 285
208.6
77
12.5
1 207
195.9
1.829
660
603
100
241
40
362
60
—
0
—
0
-21
-3.5
383
63.5
2 223
368.7
-5
-0.8
2 601
431.3
534
88.6
2 067
342.8
3.132
660
585
100
178
30.4
407
69.6
—
0
—
0
-8
-1.4
415
70.9
536
91.6
-5
-0.9
946
161.7
118
20.2
828
141.5
1.255
660
574
100
201
35
373
65
—
0
—
0
9
1.6
364
63.4
564
98.3
-5
-0.9
923
160.8
-176
-30.7
1 099
191.5
1.677
655.33
561
100
241
43
320
57
—
0
—
0
-6
-1.07
326
58.1
579
103.2
-4
-0.7
901
160.6
178
31.7
723
128.9
2.238
323
555
100
543
97.8
12
2.2
—
0
—
0
34
6.1
-22
-4
1 181
212.8
-6
-1.08
1 153
207.7
219
39.5
934
168.3
2.892
323
536
100
172
32.1
364
67.9
—
0
—
0
12
2.2
352
65.7
100
18.7
-6
-1.1
446
83.2
102
19
344
64.2
1.065
323
518
100
182
35.1
336
64.9
—
0
—
0
13
2.5
323
62.4
82
15.8
-5
-1
400
77.2
78
15.1
322
62.2
0.997
323
523
100
235
44.9
288
55.1
—
0
—
0
-32
-6.1
320
61.2
80
15.3
-5
-1
395
75.5
87
16.6
309
59.1
0.957
323
515
100
217
42.1
298
57.9
—
0
—
0
-29
-5.6
327
63.5
1 876
364.3
-25
-4.9
2 178
422.9
479
93
1 699
329.9
5.26
323
510
100
168
32.9
342
67.1
—
0
—
0
4
0.8
338
66.3
236
46.3
—
0
574
112.5
111
21.8
463
90.8
1.433
323
503
100
195
38.8
308
61.2
—
0
—
0
35
7
273
54.3
23
4.6
—
0
296
58.8
62
12.3
235
46.7
0.728
323