Swedish Orphan Statements
B6
Data from Swedish Orphan`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 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
24 Oct, 2024
Expected release date:
—
Swedish Orphan 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
6 894
26.7 %
100
1 290
18.7
5 604
34.5 %
81.3
845
12.3
1 809
26.2
3 525
—
51.1
2 079
223.8 %
30.2
-326
-4.7
—
0
1 712
522.5 %
24.8
248
3.6
1 464
553.6 %
21.2
4.221
346.84
5 442
-13 %
100
1 275
23.4
4 167
-12 %
76.6
898
16.5
1 756
32.3
3 525
7.9 %
64.8
642
-56.3 %
11.8
-337
-6.2
—
0
275
-72 %
5.1
51
0.9
224
-72 %
4.1
0.65
344.75
6 256
-8.6 %
100
1 521
24.3
4 735
-13.7 %
75.7
805
12.9
1 590
25.4
3 267
-12.3 %
52.2
1 468
-16.6 %
23.5
-331
-5.3
—
0
982
-20.6 %
15.7
182
2.9
800
-22 %
12.8
2.325
344.07
6 843
32.4 %
100
1 356
19.8
5 487
36.1 %
80.2
792
11.6
2 052
30
3 727
10.4 %
54.5
1 760
168.3 %
25.7
-373
-5.5
—
0
1 237
966.4 %
18.1
212
3.1
1 026
991.5 %
15
2.862
358.48
5 168
6.1 %
100
1 135
22
4 033
16 %
78
761
14.7
1 675
32.4
3 377
19.4 %
65.3
656
1.1 %
12.7
-431
-8.3
—
0
116
-57.8 %
2.2
22
0.4
94
-57.7 %
1.8
0.295
318.8
4 872
-7 %
100
1 394
28.6
3 478
-16.6 %
71.4
545
11.2
1 626
33.4
2 829
5.7 %
58.1
649
-56.6 %
13.3
-138
-2.8
—
0
275
-79.2 %
5.6
54
1.1
222
-79.2 %
4.6
0.707
313.9
5 239
-12.5 %
100
1 067
20.4
4 172
-10.9 %
79.6
645
12.3
1 400
26.7
2 677
-3.2 %
51.1
1 495
-22 %
28.5
-170
-3.2
—
0
1 325
-25 %
25.3
258
4.9
1 067
-23 %
20.4
3.405
313.39
5 990
49.8 %
100
1 308
21.8
4 682
52.7 %
78.2
643
10.7
1 582
26.4
2 766
16.8 %
46.2
1 916
174.1 %
32
-150
-2.5
—
0
1 766
213.1 %
29.5
380
6.3
1 386
207.3 %
23.1
4.427
313.04
3 999
3.2 %
100
932
23.3
3 067
7.4 %
76.7
526
13.2
1 292
32.3
2 368
-0.1 %
59.2
699
44.1 %
17.5
-135
-3.4
—
0
564
77.9 %
14.1
113
2.8
451
74.8 %
11.3
1.51
298.72
3 876
-21.3 %
100
1 020
26.3
2 856
-16.2 %
73.7
557
14.4
1 307
33.7
2 371
-7.4 %
61.2
485
-42.8 %
12.5
-105
-2.7
-1
-0.03
317
-53 %
8.2
60
1.5
258
-52.5 %
6.7
0.866
297.98
4 925
0.6 %
100
1 516
30.8
3 409
-12.1 %
69.2
573
11.6
1 472
29.9
2 561
8.7 %
52
848
-44.4 %
17.2
-102
-2.07
—
0
674
-52.6 %
13.7
131
2.7
543
-56.2 %
11
1.825
297.48
4 896
30.2 %
100
1 016
20.8
3 880
38.5 %
79.2
554
11.3
1 347
27.5
2 355
12.5 %
48.1
1 525
115.4 %
31.1
-102
-2.08
—
0
1 423
138 %
29.1
182
3.7
1 241
162.4 %
25.3
4.17
297.61
3 761
17.1 %
100
959
25.5
2 802
15.4 %
74.5
485
12.9
1 112
29.6
2 094
6.8 %
55.7
708
51.6 %
18.8
-109
-2.9
-1
-0.03
598
68.9 %
15.9
125
3.3
473
76.5 %
12.6
1.594
296.65
3 211
-12.3 %
100
783
24.4
2 428
-17.3 %
75.6
484
15.1
1 013
31.5
1 961
3.2 %
61.1
467
-54.8 %
14.5
-112
-3.5
-1
-0.03
354
-61.5 %
11
87
2.7
268
-61.5 %
8.3
0.905
296.02
3 661
-20.1 %
100
726
19.8
2 935
-21.1 %
80.2
—
0
981
26.8
1 901
18.7 %
51.9
1 034
-51.1 %
28.2
-115
-3.1
—
0
919
-52.5 %
25.1
223
6.1
696
-53.7 %
19
2.33
298.73
4 581
54.2 %
100
863
18.8
3 718
59 %
81.2
486
10.6
1 092
23.8
1 602
-14.6 %
35
2 116
356 %
46.2
-180
-3.9
—
0
1 936
429 %
42.3
434
9.5
1 502
440.3 %
32.8
5.021
299.17
2 971
-3.2 %
100
632
21.3
2 339
-1.8 %
78.7
405
13.6
947
31.9
1 875
1.9 %
63.1
464
-14.2 %
15.6
-97
-3.3
-1
-0.03
366
2.2 %
12.3
88
3
278
-1.8 %
9.4
0.933
298.05
3 070
-33.8 %
100
689
22.4
2 381
-33.8 %
77.6
345
11.2
1 000
32.6
1 840
-3.1 %
59.9
541
-68.1 %
17.6
-182
-5.9
-1
-0.03
358
-77 %
11.7
75
2.4
283
-76.1 %
9.2
0.953
297
4 639
-5.1 %
100
1 042
22.5
3 597
-6.2 %
77.5
359
7.7
1 061
22.9
1 899
-3.1 %
40.9
1 698
-9.4 %
36.6
-141
-3.04
—
0
1 557
-11.7 %
33.6
375
8.1
1 182
-13.1 %
25.5
3.978
297.13
4 890
66.9 %
100
1 057
21.6
3 833
76.4 %
78.4
357
7.3
1 179
24.1
1 959
38.1 %
40.1
1 874
148.5 %
38.3
-111
-2.3
—
0
1 763
152.9 %
36.1
402
8.2
1 360
150.9 %
27.8
4.589
296.34
2 930
-7.4 %
100
757
25.8
2 173
-9.9 %
74.2
293
10
792
27
1 419
-18.3 %
48.4
754
11.4 %
25.7
-57
-1.9
—
0
697
10.3 %
23.8
155
5.3
542
8.6 %
18.5
1.832
295.9
3 163
-3.1 %
100
750
23.7
2 413
-3.2 %
76.3
513
16.2
860
27.2
1 736
37 %
54.9
677
-44.8 %
21.4
-45
-1.4
—
0
632
-45.2 %
20
133
4.2
499
-44.7 %
15.8
1.689
295.49
3 265
27 %
100
771
23.6
2 494
31.7 %
76.4
332
10.2
703
21.5
1 267
16.1 %
38.8
1 227
53 %
37.6
-73
-2.2
—
0
1 154
48.2 %
35.3
251
7.7
903
51.8 %
27.7
3.122
289.27
2 570.89
11.1 %
100
677.43
26.3
1 893.47
8.8 %
73.7
328.42
12.8
637.13
24.8
1 091.5
18.5 %
42.5
801.97
-2.2 %
31.2
-23.233
-0.9
—
0
778.74
-3.5 %
30.3
183.94
7.2
594.79
-4.5 %
23.1
2.199
270.52
2 315
1.1 %
100
574
24.8
1 741
3.8 %
75.2
287
12.4
509
22
921
10.2 %
39.8
820
-2.5 %
35.4
-13
-0.6
—
0
807
-3.2 %
34.9
183
7.9
623
-9.1 %
26.9
2.302
270.6
2 289
16.5 %
100
612
26.7
1 677
18.8 %
73.3
241
10.5
483
21.1
836
11.2 %
36.5
841
27.4 %
36.7
-6
-0.3
-1
-0.04
834
26 %
36.4
149
6.5
685
33 %
29.9
2.53
270.8
1 964
4.8 %
100
552
28.1
1 412
5.6 %
71.9
233
11.9
433
22
752
-9.2 %
38.3
660
29.8 %
33.6
3
0.2
-1
-0.05
662
33.9 %
33.7
148
7.5
515
44 %
26.2
1.91
270.3
1 874.8
17.1 %
538
1 336.8
18.5 %
228.7
488.6
828.5
18 %
508.4
19.3 %
-14.9
1
494.4
20.9 %
136.8
357.6
10.4 %
1.32
269.9
1 601
-2.3 %
473
1 128
-3.1 %
214
371
702
-10.3 %
426
11.8 %
-17
—
409
13.6 %
85
324
22.3 %
1.2
269.9
1 639
17.4 %
475
1 164
13.2 %
247
414
783
5.2 %
381
34.2 %
-21
—
360
33.8 %
95
265
31.2 %
0.98
270.1
1 396
8.1 %
368
1 028
19.7 %
218
382
744
-2 %
284
184 %
-15
—
269
205.7 %
67
202
176.7 %
0.75
269.7
1 291
10.2 %
432
859
9.8 %
258
399
759
24.2 %
100
-41.5 %
-12
—
88
-40.9 %
15
73
-45.9 %
0.27
269.1
1 171
-34.6 %
389
782
-43.6 %
179
328
611
-34.7 %
171
-62.2 %
-22
—
149
-64.9 %
14
135
-53.8 %
0.5
269
1 791
88.3 %
404
1 387
123 %
203
324
935
75.1 %
452
413.6 %
-28
—
424
9.6 %
132
292
-3 %
1.09
271.7
951
16.8 %
329
622
19.4 %
138
315
534
6.1 %
88
402.9 %
-23
—
387
3379.7 %
86
301
2587.6 %
1.12
269.5
813.9
3.5 %
293
520.9
7.2 %
134.4
280.6
503.3
9.2 %
17.5
-30 %
-29.3
—
-11.8
-207.3 %
0.3
-12.1
-342 %
-0.05
267.6
786
2.9 %
300
486
0.8 %
120
272
461
-3.8 %
25
733.3 %
-14
—
11
173.3 %
5
5
350 %
0.02
267.6
764
-11.7 %
282
482
-7.1 %
127
274
479
14.9 %
3
-97.1 %
-17
-1
-15
-114.9 %
-13
-2
-102.7 %
-0.01
267.1
865
22.6 %
346
519
21.7 %
132
218
417
-9.2 %
102
411.9 %
-1
—
101
546.9 %
26
75
531 %
0.28
266.8
705.3
5.9 %
278.7
426.6
7.9 %
149.3
202
459.3
32.9 %
-32.7
-165.8 %
10.1
—
-22.6
-140 %
-5.1
-17.4
-133 %
-0.07
266.6
665.9
0.5 %
270.6
395.3
-2.7 %
90.8
187.3
345.6
-11.4 %
49.7
210.6 %
6.8
0
56.5
194.3 %
3.8
52.7
105.9 %
0.2
266.6
662.5
15.6 %
256.3
406.2
27.3 %
133.3
193.3
390.2
-42.4 %
16
104.5 %
3.2
0
19.2
105.2 %
-6.4
25.6
107.8 %
0.1
265.7
573
-6.2 %
254
319
-10.9 %
127
156
677
86.5 %
-358
-7206.1 %
-14
—
-372
-3312.8 %
-43
-329
-2337 %
-1.22
269.7
610.7
18.1 %
252.5
358.2
17 %
102.4
184.9
363.1
9.2 %
-4.9
81.4 %
-6
-1.5
-10.9
79 %
2.5
-13.5
76.1 %
-0.05
265.4
517.3
-0.6 %
211.1
306.2
-3.3 %
113.1
149.6
332.5
-4.6 %
-26.3
17.6 %
-25.7
0
-52
-150 %
4.4
-56.4
-417.4 %
-0.21
265.2
520.2
-1.6 %
203.5
316.7
4.6 %
121
154.9
348.6
13.8 %
-31.9
-838.2 %
11.1
0
-20.8
47.6 %
-9.9
-10.9
10.7 %
-0.04
265.2
528.5
12 %
225.6
302.9
13.2 %
119.2
124
306.3
-33 %
-3.4
98.2 %
-36.3
-1.5
-39.7
81 %
-27.5
-12.2
91.4 %
-0.05
265.2
472
—
204.5
267.5
—
98.6
282.7
457
—
-189.5
—
-16.8
1.1
-209.4
—
-66.9
-142.5
—
-0.537
265.2