AroCell AB Statements
80
Data from AroCell AB`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, 2023
New report :
—
Reporting period :
Semi-annual
Earnings release date:
—
Expected release date:
—
AroCell AB 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
10.7
-3.2 %
100
9.925
92.8
0.775
699 %
7.2
3.551
33.2
5.563
52
14.04
2 %
131.2
-13.265
3 %
-124
0.262
2.4
—
0
-13.003
4.9 %
-121.5
—
0
-13.003
4.9 %
-121.5
-0.056
230.36
11.053
-11.3 %
100
10.956
99.1
0.097
-88.5 %
0.9
4.262
38.6
5.158
46.7
13.767
-20.7 %
124.6
-13.67
17.3 %
-123.7
0.002
0.02
—
0
-13.668
17.3 %
-123.7
—
0
-13.668
17.3 %
-123.7
-0.059
230.36
12.467
19.9 %
100
11.626
93.3
0.841
-38.4 %
6.7
7.034
56.4
10.798
86.6
17.369
39.7 %
139.3
-16.528
-49.3 %
-132.6
0.007
0.06
—
0
-16.521
-49.3 %
-132.5
—
0
-16.52
-49.2 %
-132.5
-0.072
230.53
10.401
63.8 %
100
9.036
86.9
1.365
149.9 %
13.1
5.74
55.2
7.742
74.4
12.433
-6.4 %
119.5
-11.068
30.9 %
-106.4
-0.001
-0.01
—
0
-11.069
30.9 %
-106.4
—
0
-11.069
30.4 %
-106.4
-0.048
230.36
6.349
-18.3 %
100
9.085
143.1
-2.736
-148.1 %
-43.09
5.971
94
8.641
136.1
13.278
-9 %
209.1
-16.014
-2 %
-252.2
-0.002
-0.03
—
0
-16.016
-2 %
-252.3
—
0
-15.899
-2.7 %
-250.4
-0.069
230.36
7.77
31.8 %
100
8.873
114.2
-1.103
49.9 %
-14.2
6.368
82
8.424
108.4
14.592
-18 %
187.8
-15.695
21.5 %
-202
—
0
—
0
-15.695
21.5 %
-202
—
0
-15.487
21.4 %
-199.3
-0.091
169.5
5.894
-2.2 %
100
8.096
137.4
-2.202
22.8 %
-37.4
7.007
118.9
10.949
185.8
17.79
19.2 %
301.8
-19.992
-12.5 %
-339.2
—
0
—
0
-19.992
-12.5 %
-339.2
—
0
-19.699
-12.4 %
-334.2
-0.177
111.35
6.029
19996.7 %
100
8.883
147.3
-2.854
-57180 %
-47.3
6.368
105.6
8.659
143.6
14.921
121.6 %
247.5
-17.775
-164.2 %
-294.8
0.001
0.02
—
0
-17.774
-164.2 %
-294.8
—
0
-17.519
-160.4 %
-290.6
-0.153
114.26
0.03
-30.2 %
100
0.025
83.3
0.005
-37.5 %
16.7
3.735
12450
3.025
10083.3
6.732
10.6 %
22440
-6.727
-10.7 %
-22423.3
-0.001
-3.3
—
0
-6.728
-10.7 %
-22426.7
—
0
-6.727
-10.7 %
-22423.3
-0.089
75.712
0.043
115 %
100
0.035
81.4
0.008
-60 %
18.6
2.718
6320.9
3.365
7825.6
6.086
0.9 %
14153.5
-6.078
-1.1 %
-14134.9
-0.001
-2.3
—
0
-6.079
-1.1 %
-14137.2
—
0
-6.079
-1.1 %
-14137.2
-0.08
75.712
0.02
Infinity %
100
—
0
0.02
Infinity %
100
—
0
2.974
14870
6.032
-5.3 %
30160
-6.012
5.6 %
-30060
—
0
—
0
-6.012
5.6 %
-30060
—
0
-6.012
5.6 %
-30060
-0.079
75.728
—
—
100
—
0
—
—
0
3.786
0
2.539
0
6.371
2.8 %
0
-6.371
-2.8 %
0
—
0
—
0
-6.371
-2.8 %
0
—
0
-6.371
-2.8 %
0
-0.084
75.712
—
-100 %
100
—
0
—
-100 %
0
2.985
0
3.192
0
6.195
12.3 %
0
-6.195
-13.2 %
0
—
0
—
0
-6.195
-13.2 %
0
—
0
-6.195
-13.2 %
0
-0.082
75.273
0.064
-46.5 %
100
0.021
32.8
0.043
149.7 %
67.2
2.759
4310.9
2.761
4314.1
5.517
-7.2 %
8620.3
-5.474
9.3 %
-8553.1
—
0
—
0
-5.474
9.3 %
-8553.1
—
0
-5.474
9.3 %
-8553.1
-0.086
63.352
0.12
-0.2 %
100
0.206
172.3
-0.086
-266.3 %
-72.3
2.45
2046.9
3.521
2941.8
5.947
30.6 %
4968.3
-6.034
-34.1 %
-5040.6
0
-0.4
—
0
-6.034
-34.1 %
-5041
—
0
-6.034
-34.1 %
-5041
-0.164
36.793
0.12
-5.5 %
100
0.068
56.7
0.052
-21.2 %
43.3
2.324
1936.7
2.228
1856.7
4.552
-8.6 %
3793.3
-4.5
8.4 %
-3750
—
0
—
0
-4.5
8.4 %
-3750
—
0
-4.5
8.4 %
-3750
-0.108
41.496
0.127
67.1 %
100
0.061
48
0.066
65 %
52
2.442
1922.8
2.539
1999.2
4.981
-6.5 %
3922
-4.915
7 %
-3870.08
—
0
—
0
-4.915
7 %
-3870.08
—
0
-4.915
7 %
-3870.08
-0.118
41.546
0.076
-90.3 %
100
0.036
47.4
0.04
108.5 %
52.6
2.322
3055.3
3.005
3953.9
5.327
-73.7 %
7009.2
-5.287
74.5 %
-6956.6
—
0
—
0
-5.287
74.5 %
-6956.6
—
0
-5.287
74.5 %
-6956.6
-0.132
39.993
0.782
382.6 %
100
1.252
160.1
-0.47
68.4 %
-60.08
9.855
1260.5
10.432
1334.3
20.287
418.2 %
2594.7
-20.756
-284.4 %
-2654.8
—
0
—
0
-20.757
-284.4 %
-2654.9
—
0
-20.757
-284.4 %
-2654.9
-0.519
39.993
0.162
-73.9 %
100
1.647
1016.7
-1.485
33.1 %
-916.7
2.804
1730.9
1.111
685.8
3.915
12.2 %
2416.7
-5.4
5.4 %
-3333.3
—
0
—
0
-5.4
5.4 %
-3333.3
—
0
-5.4
5.4 %
-3333.3
-0.187
28.829
0.62
Infinity %
100
2.84
458.1
-2.22
-55.2 %
-358.06
2.35
379
1.15
185.5
3.49
26.9 %
562.9
-5.71
-36.6 %
-921
—
0
—
0
-5.71
-36.6 %
-921
—
0
-5.71
-36.6 %
-921
-0.2
28.97
—
-100 %
100
1.43
0
-1.43
75.6 %
0
1.88
0
0.87
0
2.75
2600 %
0
-4.18
27.4 %
0
—
0
—
0
-4.18
27.4 %
0
—
0
-4.18
27.4 %
0
-0.14
29.09
0.21
Infinity %
6.08
-5.87
-Infinity %
2.97
1.3
-0.11
-103 %
-5.76
-56.5 %
—
0
-5.76
-56.5 %
—
-5.76
-56.5 %
-0.2
29.09
—
-100 %
—
—
-100 %
2.06
1.62
3.68
-2.4 %
-3.68
-1.9 %
—
—
-3.68
-1.9 %
—
-3.68
-1.9 %
-0.13
29.09
0.24
300 %
0.07
0.17
—
1.47
2.3
3.77
-11.9 %
-3.61
14.7 %
—
—
-3.61
14.7 %
—
-3.61
14.7 %
-0.12
29.09
0.06
500 %
—
—
—
1.21
3.07
4.28
234.6 %
-4.23
-131.1 %
—
—
-4.23
-129.9 %
—
-4.23
-129.9 %
-0.15
29.09
0.01
-80 %
5.02
-5.01
—
0.24
0.29
-3.18
-220.5 %
-1.83
29.3 %
-0.01
—
-1.84
29 %
—
-1.84
29 %
-0.06
29.09
0.05
Infinity %
—
—
—
—
—
2.64
34.7 %
-2.59
-32.1 %
—
—
-2.59
-32.1 %
—
-2.59
-32.1 %
-0.05
46.78
—
—
—
—
—
0.37
1.59
1.96
-31 %
-1.96
31 %
—
—
-1.96
31 %
—
-1.96
31 %
-0.17
11.71
—
-100 %
—
—
—
—
—
2.84
35.2 %
-2.84
-73.2 %
—
—
-2.84
-75.3 %
—
-2.84
-75.3 %
-0.1
29.09
0.46
Infinity %
—
—
—
—
—
2.1
16 %
-1.64
9.4 %
0.02
—
-1.62
10.5 %
—
-1.62
10.5 %
-0.04
44.33
—
—
—
—
—
—
—
1.81
10.4 %
-1.81
-10.4 %
-0.01
—
-1.81
-10.4 %
—
-1.81
-10.4 %
-0.08
24.01
—
—
—
—
—
—
—
1.64
-31.7 %
-1.64
31.7 %
—
—
-1.64
31.7 %
—
-1.64
31.7 %
-0.07
24.01
—
—
—
—
—
—
—
2.4
-14.9 %
-2.4
14.9 %
-0.01
—
-2.4
13 %
—
-2.4
13 %
-0.1
24.01
—
—
—
—
—
—
—
2.82
166 %
-2.82
-166 %
0.06
—
-2.76
-160.4 %
—
-2.76
-160.4 %
-0.11
24.01
—
—
—
—
—
—
—
1.06
-25.4 %
-1.06
25.4 %
—
—
-1.06
25.9 %
—
-1.06
25.9 %
-0.05
19.48
—
—
—
—
—
—
—
1.42
27.9 %
-1.42
-27.9 %
-0.01
—
-1.43
-27.7 %
—
-1.43
-27.7 %
-0.07
20.2
—
—
—
—
—
—
—
1.11
-28.8 %
-1.11
28.8 %
-0.01
—
-1.12
26.8 %
—
-1.12
26.8 %
-0.06
19.15
—
—
—
—
—
—
—
1.56
254.5 %
-1.56
-254.5 %
0.03
—
-1.53
-240 %
—
-1.53
-240 %
-0.06
25.9
—
—
—
—
—
—
—
0.44
-48.8 %
-0.44
48.8 %
-0.01
—
-0.45
48.9 %
—
-0.45
48.9 %
-0.03
15.52
—
—
—
—
—
—
—
0.86
—
-0.86
—
-0.02
—
-0.88
-1.1 %
—
-0.88
-1.1 %
-0.06
15.02
—
—
—
—
—
—
—
0.86
—
-0.86
—
-0.01
—
-0.87
—
—
-0.87
—
-0.06
15.02