BioInvent Statements
BI
BioInvent 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
4.611
100
—
0
—
0
138.59
3005.7
14.479
314
152.93
3316.7
-148.32
-3216.7
11.042
239.5
—
0
-137.28
-2977.2
0.028
0.6
-137.31
-2977.8
-2.087
65.804
5.942
100
—
0
—
0
82.382
1386.4
13.304
223.9
95.661
1609.9
-89.719
-1509.9
11.804
198.7
—
0
-77.915
-1311.3
0.031
0.5
-77.946
-1311.8
-1.18
66.056
15.319
100
—
0
—
0
111.6
728.5
15.136
98.8
126.25
824.1
-110.93
-724.1
13.973
91.2
—
0
-96.955
-632.9
0.204
1.3
-97.159
-634.2
-1.48
65.656
26.797
100
—
0
—
0
96.729
361
11.27
42.1
108.11
403.5
-81.318
-303.5
10.252
38.3
—
0
-71.066
-265.2
—
0
-71.066
-265.2
-1.08
65.804
13.095
100
—
0
—
0
97.646
745.7
12.778
97.6
109.85
838.8
-96.752
-738.8
8.405
64.2
—
0
-88.347
-674.7
—
0
-88.347
-674.7
-1.343
65.804
16.25
100
—
0
—
0
84.462
519.8
12.422
76.4
97.194
598.1
-80.944
-498.1
7.212
44.4
—
0
-73.732
-453.7
—
0
-73.732
-453.7
-1.12
65.832
20.64
100
—
0
—
0
84.984
411.7
15.227
73.8
99.903
484
-79.263
-384.03
0.928
4.5
—
0
-78.335
-379.5
—
0
-78.335
-379.5
-1.226
63.887
17.92
100
—
0
—
0
77.675
433.5
10.432
58.2
87.072
485.9
-69.152
-385.9
5.284
29.5
—
0
-63.868
-356.4
—
0
-63.868
-356.4
-1
63.868
270.91
100
—
0
—
0
91.4
33.7
11.923
4.4
105.13
38.8
165.78
61.2
1.666
0.6
—
0
167.45
61.8
—
0
167.45
61.8
2.864
58.471
16.659
100
—
0
—
0
71.87
431.4
13.168
79
84.947
509.9
-68.288
-409.9
0.54
3.2
—
0
-67.748
-406.7
—
0
-67.748
-406.7
-1.16
58.403
4.903
100
—
0
—
0
70.448
1436.8
11.961
244
83.75
1708.1
-78.847
-1608.1
0.087
1.8
—
0
-78.76
-1606.4
—
0
-78.76
-1606.4
-1.344
58.583
2.993
100
—
0
—
0
57.642
1925.9
7.819
261.2
65.423
2185.9
-62.43
-2085.9
-0.175
-5.8
—
0
-62.605
-2091.7
—
0
-62.605
-2091.7
-1.07
58.509
5.288
100
—
0
—
0
53.669
1014.9
10.188
192.7
62.396
1180
-57.108
-1080
-0.183
-3.5
—
0
-57.291
-1083.4
—
0
-57.291
-1083.4
-0.98
58.46
6.2
100
—
0
—
0
76.578
1235.1
9.47
152.7
86.165
1389.8
-79.965
-1289.8
0.177
2.9
—
0
-79.788
-1286.9
—
0
-79.788
-1286.9
-1.94
41.128
98.743
100
—
0
—
0
60.077
60.8
9.456
9.6
69.335
70.2
29.408
29.8
-0.888
-0.9
—
0
28.52
28.9
—
0
28.52
28.9
0.787
36.224
16.267
100
—
0
—
0
41.297
253.9
7.466
45.9
49.08
301.7
-32.813
-201.7
-0.063
-0.4
—
0
-32.876
-202.1
—
0
-32.876
-202.1
-1
32.876
15.648
100
—
0
—
0
47.617
304.3
7.434
47.5
54.746
349.9
-39.098
-249.9
-0.237
-1.5
—
0
-39.335
-251.4
—
0
-39.335
-251.4
-1.965
20.019
16.714
100
—
0
—
0
42.43
253.9
7.799
46.7
49.685
297.3
-32.971
-197.3
0.329
2
—
0
-32.642
-195.3
—
0
-32.642
-195.3
-1.719
18.986
25.387
100
—
0
—
0
59.659
235
7.578
29.8
65.845
259.4
-40.458
-159.4
-0.483
-1.9
—
0
-40.941
-161.3
—
0
-40.941
-161.3
-2.086
19.622
18.053
100
—
0
—
0
48.374
268
6.863
38
55.055
305
-37.002
-205
-0.121
-0.7
—
0
-37.123
-205.6
—
0
-37.123
-205.6
-1.817
20.429
32.898
100
—
0
—
0
58.416
177.6
7.666
23.3
65.569
199.3
-32.671
-99.3
-0.128
-0.4
—
0
-32.799
-99.7
—
0
-32.799
-99.7
-0.069
476.03
17.402
100
—
0
—
0
41.447
238.2
6.987
40.2
45.119
259.3
-27.717
-159.3
-0.053
-0.3
—
0
-27.77
-159.6
—
0
-27.77
-159.6
-0.079
353.32
10.377
100
—
0
—
0
41.916
403.9
6.804
65.6
43.032
414.7
-32.655
-314.7
-0.023
-0.2
—
0
-32.678
-314.9
—
0
-32.678
-314.9
-0.092
353.45
7.046
100
—
0
—
0
23.681
336.1
5.771
81.9
29.411
417.4
-22.365
-317.4
0.007
0.1
—
0
-22.358
-317.3
—
0
-22.358
-317.3
-0.06
373.64
9.8
100
—
0
—
0
45.7
466.3
7.6
77.6
53.1
541.8
-43.3
-441.8
—
0
-0.3
-3.06
-43.2
-440.8
—
0
-43.2
-440.8
-0.12
361.1
11.3
100
—
0
—
0
28.9
255.8
7.7
68.1
36.3
321.2
-24.9
-220.4
—
0
-0.4
-3.5
-24.9
-220.4
—
0
-24.9
-220.4
-0.08
312.2
13.5
—
—
37.5
12.4
46.9
-33.3
—
0
-33.3
—
-33.3
-0.11
302.7
7.1
—
—
20.8
8.1
28.6
-21.5
—
-0.4
-21.4
—
-21.4
-0.07
307
11.4
—
—
26.7
8.3
34.9
-23.5
—
-0.1
-23.5
—
-23.5
-0.08
294.2
13
—
—
24.7
10.5
35.3
-22.3
—
0.2
-22.3
—
-22.3
-0.07
320
30.8
—
—
26.2
12
38.1
-7.3
—
-0.3
-7.3
—
-7.3
-0.03
271.2
0.8
—
—
21.6
7.8
29.4
-28.6
—
—
-28.5
—
-28.5
-0.1
286.2
10.3
—
—
29.5
8.4
37.5
-27.1
0.1
-0.5
-27.1
—
-27.1
-0.09
293.4
29.4
—
—
22.2
7.5
29.2
0.2
0.1
-0.5
0.3
—
0.3
—
176.4
10
—
—
26.8
8.7
35.4
-25.4
—
-0.2
-25.4
-4.3
-21.1
-0.12
173.8
1.7
—
—
17.9
6.9
24.2
-22.5
-0.1
-0.6
-22.6
—
-22.6
-0.13
174.9
3.7
—
—
21.2
7.8
28.9
-25.2
—
-0.1
-25.2
—
-25.2
-0.18
143.7
0.6
—
—
14.6
8.2
22.4
-21.8
—
-0.4
-21.8
—
-21.8
-0.16
135.2
1.7
—
—
22.8
8.6
30.4
-28.7
0.2
-1.2
-28.5
—
-28.5
-0.21
136.5
11.1
—
—
16.6
6.2
21.6
-10.6
0.3
-1.1
-10.3
—
-10.3
-0.08
137.2
32.4
—
—
19.6
9.4
29
3.4
0.3
—
3.7
—
3.7
0.03
111.3
1.8
—
—
14.3
7.7
20.9
-19.1
0.2
-1.2
-18.9
—
-18.9
-0.18
103.2
50
—
—
20.9
9.2
30.1
19.9
0.6
—
20.5
—
20.5
0.21
99.4
7.8
—
—
14.7
8
22.6
-14.8
—
-0.1
-14.8
—
-14.8
-0.15
99.3
12.3
—
—
15.8
6.6
22.5
-10.2
0.8
—
-9.4
—
-9.4
-0.1
94.1
11.6
—
—
19.7
6.3
25.7
-14
-0.2
-0.4
-14.3
—
-14.3
-0.15
94.1
9.3
—
—
24.4
10.1
31.8
-22.5
1.1
0
-21.4
—
-21.4
-0.232
92.4