Intervacc Statements
IV
Data from Intervacc`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency :
SEK - Swedish krone
Last reporting period :
30 Jun, 2024
New report :
14 Nov, 2024
Reporting period :
Quarterly
Earnings release date:
—
Expected release date:
14 Nov, 2024
Intervacc 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
2.735
14.2 %
100
11.104
406
-8.369
-1.7 %
-306
—
0
5.754
210.4
9.91
1.6 %
362.3
-18.279
-1.7 %
-668.3
0.435
15.9
—
0
-17.844
-2.6 %
-652.4
—
0
-17.844
-2.6 %
-652.4
-0.236
75.736
2.394
47.2 %
100
10.623
443.7
-8.229
23.7 %
-343.7
—
0
4.921
205.6
9.75
-2.8 %
407.3
-17.979
13.7 %
-751.003
0.59
24.6
—
0
-17.389
12.5 %
-726.4
—
0
-17.389
12.5 %
-726.4
-0.23
75.736
1.626
-46.2 %
100
12.416
763.6
-10.79
59.3 %
-663.6
—
0
4.774
293.6
10.033
-3.8 %
617
-20.823
43.6 %
-1280.6
0.943
58
—
0
-19.88
45 %
-1222.6
—
0
-19.88
58.2 %
-1222.6
-0.262
75.736
3.024
60.7 %
100
29.528
976.5
-26.504
-275.4 %
-876.5
—
0
4.883
161.5
10.431
-7.8 %
344.9
-36.935
-101 %
-1221.4
0.78
25.8
—
0
-36.155
-101.4 %
-1195.6
11.388
376.6
-47.543
-164.8 %
-1572.2
-0.628
75.736
1.882
26.9 %
100
8.943
475.2
-7.061
-991.5 %
-375.2
—
0
4.917
261.3
11.319
-37.9 %
601.4
-18.38
-5.4 %
-976.6
0.427
22.7
—
0
-17.953
-2.7 %
-953.9
—
0
-17.953
-2.7 %
-953.9
-0.275
65.238
1.483
-61.8 %
100
0.691
46.6
0.792
140.1 %
53.4
—
0
5.115
344.9
18.233
-14.9 %
1229.5
-17.441
25.4 %
-1176.06
-0.035
-2.4
—
0
-17.476
24.2 %
-1178.4
—
0
-17.476
24.2 %
-1178.4
-0.301
58.133
3.884
92.7 %
100
5.86
150.9
-1.976
-210.9 %
-50.9
—
0
5.37
138.3
21.418
30.9 %
551.4
-23.394
-60.4 %
-602.3
0.349
9
—
0
-23.045
-57.7 %
-593.3
0.003
0.08
-23.048
-57.7 %
-593.4
-0.396
58.133
2.016
-22.8 %
100
0.234
11.6
1.782
-9.2 %
88.4
—
0
4.371
216.8
16.365
-7.5 %
811.8
-14.583
7.3 %
-723.4
-0.032
-1.6
—
0
-14.615
7.3 %
-725
—
0
-14.615
7.3 %
-725
-0.252
57.994
2.612
122.9 %
100
0.65
24.9
1.962
22.7 %
75.1
—
0
5.173
198
17.701
44 %
677.7
-15.739
-47.1 %
-602.6
-0.03
-1.1
—
0
-15.769
-47 %
-603.7
—
0
-15.769
-47 %
-603.7
-0.314
50.16
1.172
9.7 %
100
-0.427
-36.4
1.599
17 %
136.4
—
0
4.697
400.8
12.296
21 %
1049.1
-10.697
-21.6 %
-912.7
-0.029
-2.5
—
0
-10.726
-22.9 %
-915.2
—
0
-10.726
-22.9 %
-915.2
-0.214
50.16
1.068
-15.9 %
100
-0.299
-28
1.367
13.7 %
128
—
0
4.998
468
10.165
7 %
951.8
-8.798
-6 %
-823.8
0.069
6.5
—
0
-8.729
-5 %
-817.3
—
0
-8.729
-5 %
-817.3
-0.174
50.16
1.27
-28.9 %
100
0.068
5.4
1.202
-46.7 %
94.6
—
0
3.739
294.4
9.5
13.1 %
748
-8.298
-35 %
-653.4
-0.018
-1.4
—
0
-8.316
-35.2 %
-654.8
—
0
-8.316
-35.2 %
-654.8
-0.166
50.16
1.787
60.1 %
100
-0.469
-26.2
2.256
58.8 %
126.2
—
0
4.647
260
8.401
10.9 %
470.1
-6.145
0.1 %
-343.9
-0.007
-0.4
—
0
-6.152
0.4 %
-344.3
—
0
-6.152
0.4 %
-344.3
-0.123
50.16
1.116
18.3 %
100
-0.305
-27.3
1.421
36.4 %
127.3
—
0
3.641
326.3
7.573
-7.7 %
678.6
-6.152
14.1 %
-551.3
-0.026
-2.3
—
0
-6.178
12.9 %
-553.6
—
0
-6.178
12.9 %
-553.6
-0.123
50.16
0.943
-19.5 %
100
-0.099
-10.5
1.042
4.6 %
110.5
—
0
4.122
437.1
8.205
10.8 %
870.1
-7.163
-11.8 %
-759.6
0.069
7.3
—
0
-7.094
-10.8 %
-752.3
—
0
-7.094
-10.8 %
-752.3
-0.141
50.16
1.171
-25.5 %
100
0.175
14.9
0.996
-32.7 %
85.1
—
0
3.399
290.3
7.405
1.9 %
632.4
-6.409
-10.8 %
-547.3
0.007
0.6
—
0
-6.402
-10.5 %
-546.7
—
0
-6.402
-10.5 %
-546.7
-0.128
50.158
1.571
43.5 %
100
0.092
5.9
1.479
31.3 %
94.1
—
0
3.788
241.1
7.265
-2.4 %
462.4
-5.786
8.4 %
-368.3
-0.008
-0.5
—
0
-5.794
8.2 %
-368.8
—
0
-5.794
8.2 %
-368.8
-0.13
44.424
1.095
1.5 %
100
-0.031
-2.8
1.126
6.5 %
102.8
—
0
3.864
352.9
7.444
-16.2 %
679.8
-6.318
19.3 %
-577
0.007
0.6
—
0
-6.311
19.6 %
-576.3
—
0
-6.311
19.6 %
-576.3
-0.146
43.293
1.079
-48.1 %
100
0.022
2
1.057
1.5 %
98
—
0
4.392
407
8.886
22.2 %
823.5
-7.829
-25.7 %
-725.6
-0.022
-2.04
—
0
-7.851
-25.9 %
-727.6
—
0
-7.851
-25.9 %
-727.6
-0.181
43.293
2.08
-17.1 %
100
1.039
50
1.041
224.2 %
50
—
0
4.305
207
7.271
-4.3 %
349.6
-6.23
26.2 %
-299.5
-0.007
-0.3
—
0
-6.237
26.1 %
-299.9
—
0
-6.237
26.1 %
-299.9
-0.165
37.874
2.51
-61.2 %
100
3.348
133.4
-0.838
-151.8 %
-33.4
—
0
4.239
168.9
7.6
9 %
302.8
-8.438
-57.7 %
-336.2
-0.006
-0.2
—
0
-8.444
-57.5 %
-336.4
—
0
-8.444
-57.5 %
-336.4
-0.224
37.665
6.47
102.6 %
100
4.851
75
1.619
140.4 %
25
—
0
3.6
55.6
6.97
-7.6 %
107.7
-5.351
22.1 %
-82.7
-0.009
-0.1
—
0
-5.36
22.1 %
-82.8
—
0
-5.36
23.4 %
-82.8
-0.142
37.665
3.193
-70.9 %
100
2.52
78.9
0.673
-59.6 %
21.1
—
0
3.587
112.3
7.545
-3.2 %
236.3
-6.872
-12.1 %
-215.2
-0.007
-0.2
—
0
-6.879
-11.1 %
-215.4
0.123
3.9
-7.002
-34.5 %
-219.3
-0.185
37.849
10.975
-37.9 %
100
9.31
84.8
1.665
-56.3 %
15.2
—
0
3.07
28
7.797
-51.6 %
71
-6.132
50.1 %
-55.9
-0.058
-0.5
—
0
-6.19
49.8 %
-56.4
-0.986
-9
-5.204
52.5 %
-47.4
-0.138
37.665
17.66
368.4 %
100
13.86
78.5
3.81
180.1 %
21.6
—
0
3.24
18.3
16.11
131.1 %
91.2
-12.3
-119.3 %
-69.6
-0.03
-0.2
-0.12
-0.7
-12.33
-118.2 %
-69.8
-1.38
-7.8
-10.95
-152.3 %
-62.005
-0.36
30.25
3.77
23.6 %
100
2.41
63.9
1.36
580 %
36.1
—
0
3.08
81.7
6.97
-3.7 %
184.9
-5.61
20.3 %
-148.8
-0.04
-1.06
-0.07
-1.9
-5.65
21.2 %
-149.9
-1.31
-34.7
-4.34
34.5 %
-115.1
-0.12
37.67
3.05
-72.4 %
100
2.85
93.4
0.2
-95.4 %
6.6
—
0
3.59
117.7
7.24
4.2 %
237.4
-7.04
-170.8 %
-230.8
-0.12
-3.9
—
0
-7.17
-171.6 %
-235.08
-0.54
-17.7
-6.63
-187 %
-217.4
-0.18
37.67
11.07
-51 %
100
6.72
60.7
4.36
-36.2 %
39.4
—
0
2.96
26.7
6.95
-21.1 %
62.8
-2.6
-31.3 %
-23.5
-0.05
-0.5
—
0
-2.64
-28.2 %
-23.8
-0.33
-3
-2.31
-1.8 %
-20.9
-0.14
16.14
22.58
99.8 %
100
15.75
69.8
6.83
75.6 %
30.2
—
0
3.22
14.3
8.81
48.1 %
39
-1.98
3.9 %
-8.8
-0.08
-0.4
-0.21
-0.9
-2.06
8.4 %
-9.1
0.21
0.9
-2.27
-46.5 %
-10.05
-0.14
16.14
11.3
139.9 %
100
7.41
65.6
3.89
245.1 %
34.4
—
0
2.49
22
5.95
-4.3 %
52.7
-2.06
76.9 %
-18.2
-0.19
-1.7
-0.2
-1.8
-2.25
63.4 %
-19.9
-0.7
-6.2
-1.55
67.8 %
-13.7
-0.1
16.14
4.71
-69 %
100
7.4
157.1
-2.68
-128.1 %
-56.9
—
0
2.43
51.6
6.22
9.3 %
132.1
-8.91
-331.4 %
-189.2
2.76
58.6
-0.14
-3
-6.15
-496.8 %
-130.6
-1.33
-28.2
-4.82
-434.7 %
-102.3
-0.3
16.14
15.21
-48.5 %
100
5.67
37.3
9.54
35.3 %
62.7
—
0
2.47
16.2
5.69
-12.2 %
37.4
3.85
587.5 %
25.3
-2.3
-15.1
-0.19
-1.2
1.55
838.1 %
10.2
0.11
0.7
1.44
233.3 %
9.5
0.09
16.32
29.51
380.6 %
100
22.46
76.1
7.05
130.4 %
23.9
—
0
2.7
9.1
6.48
8.5 %
22
0.56
119.3 %
1.9
-0.78
-2.6
-0.04
-0.1
-0.21
93.3 %
-0.7
0.86
2.9
-1.08
54 %
-3.7
-0.07
16.14
6.14
—
100
3.08
50.2
3.06
—
49.8
—
0
2.64
43
5.97
—
97.2
-2.9
—
-47.2
-0.22
-3.6
-0.14
-2.3
-3.13
—
-51
-0.78
-12.7
-2.35
—
-38.3
-0.15
16.14