Alligator Bioscience Statements
AT
Alligator Bioscience 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
11.738
100
—
0
—
0
—
0
22.157
188.8
82.124
699.6
-70.386
-599.6
0.556
4.7
—
0
-69.83
-594.9
—
0
-69.83
-594.9
-0.106
657.95
19.414
100
—
0
—
0
—
0
16.454
84.8
72.134
371.6
-52.72
-271.6
0.219
1.1
—
0
-52.501
-270.4
—
0
-52.501
-270.4
-0.083
632.57
17.362
100
—
0
—
0
—
0
22.427
129.2
81.048
466.8
-63.686
-366.8
-0.026
-0.1
—
0
-63.712
-367
—
0
-63.712
-367
-0.189
336.7
9.593
100
—
0
—
0
—
0
18.339
191.2
71.784
748.3
-62.191
-648.3
-0.353
-3.7
0.001
0.01
-62.543
-652
—
0
-62.543
-652
-0.172
363.97
20.062
100
—
0
—
0
—
0
19.175
95.6
72.521
361.5
-52.459
-261.5
-0.119
-0.6
-0.673
-3.4
-53.251
-265.4
—
0
-53.251
-265.4
-0.146
363.97
5.108
100
—
0
—
0
—
0
15.416
301.8
56.527
1106.6
-51.419
-1006.6
0.026
0.5
0.028
0.5
-51.365
-1005.6
—
0
-51.365
-1005.6
-0.141
363.97
5.17
100
—
0
—
0
—
0
18.849
364.6
51.058
987.6
-45.888
-887.6
0.07
1.4
0.108
2.1
-45.71
-884.1
—
0
-45.71
-884.1
-0.207
220.58
5.356
100
—
0
—
0
—
0
15.396
287.5
48.379
903.3
-43.023
-803.3
-0.053
-1
-0.001
-0.02
-43.077
-804.3
—
0
-43.077
-804.3
-0.195
220.58
5.249
100
—
0
—
0
—
0
16.109
306.9
42.669
812.9
-37.42
-712.9
0.63
12
—
0
-36.79
-700.9
—
0
-36.79
-700.9
-0.471
78.153
3.3
100
—
0
—
0
—
0
13.414
406.5
40.979
1241.8
-37.679
-1141.8
—
0
0.434
13.2
-37.245
-1128.6
—
0
-37.245
-1128.6
-0.398
93.509
3.777
100
—
0
—
0
—
0
15.044
398.3
38.269
1013.2
-34.492
-913.2
-0.467
-12.4
—
0
-34.959
-925.6
—
0
-34.959
-925.6
-0.391
89.328
0.617
100
—
0
—
0
—
0
13.247
2147
33.138
5370.8
-32.521
-5270.8
-0.22
-35.7
—
0
-32.741
-5306.5
—
0
-32.741
-5306.5
-0.35
93.509
—
100
—
0
—
0
—
0
12.01
0
34.454
0
-34.454
0
-0.061
0
-0.001
0
-34.516
0
—
0
-34.516
0
-0.425
81.246
—
100
—
0
—
0
—
0
10.599
0
30.874
0
-30.874
0
0.025
0
0.001
0
-30.848
0
—
0
-30.848
0
-0.38
81.246
4.352
100
—
0
—
0
—
0
16.942
389.3
39.591
909.7
-35.239
-809.7
0.188
4.3
-0.001
-0.02
-35.052
-805.4
—
0
-35.052
-805.4
-0.471
74.431
—
100
—
0
—
0
—
0
16.158
0
44.882
0
-44.882
0
1.81
0
0.192
0
-42.88
0
—
0
-42.88
0
-0.576
74.431
—
100
—
0
—
0
—
0
15.269
0
59.732
0
-59.732
0
-0.309
0
0.277
0
-59.764
0
—
0
-59.764
0
-0.803
74.431
4.288
100
—
0
—
0
—
0
13.149
306.6
62.889
1466.6
-58.601
-1366.6
1.654
38.6
0.314
7.3
-56.633
-1320.7
—
0
-56.633
-1320.7
-0.761
74.431
0.03
100
—
0
—
0
—
0
17.272
57573.3
50.627
168756.7
-50.597
-168656.7
0.963
3210
0.318
1060
-49.316
-164386.7
—
0
-49.316
-164386.7
-0.691
71.389
0.04
100
—
0
—
0
—
0
14.919
37297.5
46.664
116660
-46.624
-116560.00000000001
1.915
4787.5
0.31
775
-44.399
-110997.5
-0.012
-30
-44.386
-110965.00000000001
-0.622
71.389
25.595
100
—
0
—
0
—
0
14.514
56.7
55.655
217.4
-30.06
-117.4
-0.819
-3.2
0.29
1.1
-30.589
-119.5
—
0
-30.589
-119.5
-0.428
71.389
0.197
100
—
0
—
0
—
0
11.092
5630.5
40.115
20362.9
-39.918
-20262.9
0.005
2.5
0.278
141.1
-39.635
-20119.3
—
0
-39.635
-20119.3
-0.555
71.389
0.4
100
—
0
—
0
—
0
14.4
3600
39.5
9875
-39.1
-9775
1.2
300
0.3
75
-37.6
-9400
—
0
-37.6
-9400
-0.53
71.4
0.8
100
—
0
—
0
—
0
12.1
1512.5
44.8
5600
-44
-5500
1.5
187.5
0.3
37.5
-42.2
-5275
—
0
-42.2
-5275
-0.59
71.4
51.3
—
—
—
10.6
40.6
10.7
1.4
0.4
12.5
—
12.5
0.18
71.4
1.8
—
—
—
8.5
26.2
-24.5
-1.6
0.3
-25.8
—
-25.8
-0.36
71.4
1.3
—
—
—
10.5
30.7
-29.5
-1.6
0.1
-31
—
-31
-0.43
71.4
2.5
—
—
—
8.3
21.6
-19.1
-0.6
0.2
-19.5
—
-19.5
-0.27
70.9
6.4
—
—
—
7.6
28.6
-22.1
1.9
0.9
-19.3
—
-19.3
-0.31
63.1
4.7
—
—
—
5.8
13.8
-9.1
1.6
—
-7.5
—
-7.5
-0.13
59.2
3.8
—
—
—
7.6
51.5
-47.7
2.6
—
-45.1
—
-45.1
-0.76
59.1
43.4
—
—
—
6.5
19.3
24.1
-0.5
—
23.6
—
23.6
0.39
60.6
0.5
—
—
—
7.3
39.6
-39.1
-0.5
0.2
-39.5
—
-39.5
-0.67
59
289.3
—
—
—
7.4
15
274.3
2.6
1.7
278.6
—
278.6
4.94
56.4