BioArctic Statements
BI
BioArctic 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
49.844
100
4.811
9.7
45.033
90.3
83.523
167.6
36.943
74.1
120.88
242.5
-75.842
-152.2
7.412
14.9
—
0
-68.43
-137.3
-0.005
-0.01
-68.425
-137.3
-0.775
88.329
29.639
100
2.236
7.5
27.403
92.5
62.973
212.5
38.813
131
100.5
339.1
-73.098
-246.6
15.61
52.7
—
0
-57.488
-194
0.075
0.3
-57.563
-194.2
-0.652
88.319
11.025
100
17.098
155.1
-6.073
-55.08
—
0
40.238
365
72.015
653.2
-78.088
-708.3
2.433
22.1
0.001
0.009
-75.654
-686.2
11.589
105.1
-87.243
-791.3
-0.986
88.445
208.84
100
11.132
5.3
197.71
94.7
—
0
40.675
19.5
66.694
31.9
131.01
62.7
9.586
4.6
—
0
140.6
67.3
15.648
7.5
124.95
59.8
1.416
88.263
2.706
100
11.44
422.8
-8.734
-322.8
—
0
71.607
2646.2
92.135
3404.8
-100.87
-3727.6
7.912
292.4
0.567
21
-92.39
-3414.3
9.925
366.8
-102.31
-3781.04
-1.16
88.203
393.43
100
11.261
2.9
382.17
97.1
—
0
47.8
12.1
81.581
20.7
300.58
76.4
3.347
0.9
0.001
0.0003
303.93
77.3
10.075
2.6
293.86
74.7
3.31
88.779
2.09
100
9.85
471.3
-7.76
-371.3
—
0
32.213
1541.3
52.898
2531
-60.658
-2902.3
2.786
133.3
—
0
-57.872
-2769
0.006
0.3
-57.878
-2769.3
-0.658
87.963
218.22
100
7.276
3.3
210.95
96.7
—
0
38.087
17.5
77.915
35.7
133.03
61
3.761
1.7
—
0
136.79
62.7
0.004
0.002
136.79
62.7
1.54
88.825
4.24
100
8.437
199
-4.197
-99
—
0
23.181
546.7
41.55
980
-45.747
-1078.9
-0.088
-2.08
—
0
-45.835
-1081.01
0.002
0.05
-45.837
-1081.06
-0.52
88.148
3.737
100
7.452
199.4
-3.715
-99.4
—
0
22.169
593.2
40.356
1079.9
-44.071
-1179.3
-0.185
-5
—
0
-44.256
-1184.3
—
0
-44.256
-1184.3
-0.5
88.512
4.706
100
7.419
157.6
-2.713
-57.6
—
0
17.078
362.9
36.645
778.7
-39.358
-836.3
-0.265
-5.6
0.001
0.02
-39.622
-841.9
-20.667
-439.2
-18.955
-402.8
-0.213
89.195
3.952
100
4.784
121.1
-0.832
-21.05
—
0
19.896
503.4
36.577
925.5
-37.409
-946.6
-0.177
-4.5
—
0
-37.586
-951.06
-0.015
-0.4
-37.571
-950.7
-0.43
87.374
7.312
100
6.642
90.8
0.67
9.2
—
0
18.261
249.7
34.482
471.6
-33.812
-462.4
-0.386
-5.3
—
0
-34.198
-467.7
-0.021
-0.3
-34.177
-467.4
-0.39
87.633
7.18
100
6.01
83.7
1.17
16.3
—
0
17.26
240.4
30.31
422.1
-29.14
-405.8
0.04
0.6
—
0
-29.11
-405.4
-0.02
-0.3
-29.09
-405.2
-0.33
88.14
8.361
100
6.085
72.8
2.276
27.2
—
0
16.524
197.6
32.435
387.9
-30.159
-360.7
-1.093
-13.07
0.001
0.01
-31.251
-373.8
-18.052
-215.9
-13.198
-157.9
-0.149
88.816
10.549
100
4.382
41.5
6.167
58.5
—
0
13.957
132.3
26.875
254.8
-20.708
-196.3
0.012
0.1
—
0
-20.696
-196.2
-0.045
-0.4
-20.65
-195.8
-0.23
89.783
7.007
100
6.147
87.7
0.86
12.3
—
0
16.529
235.9
38.8
553.7
-37.94
-541.5
-1.406
-20.07
-0.001
-0.01
-39.347
-561.5
-1.124
-16.04
-38.222
-545.5
-0.43
88.888
36.431
100
6.755
18.5
29.676
81.5
—
0
15.967
43.8
25.882
71
3.794
10.4
0.808
2.2
—
0
4.602
12.6
1.048
2.9
3.554
9.8
0.04
88.85
26.421
100
7.804
29.5
18.617
70.5
—
0
15.268
57.8
39.691
150.2
-21.074
-79.8
-0.464
-1.8
—
0
-21.538
-81.5
-4.443
-16.8
-17.096
-64.7
-0.194
88.33
20.631
100
7.013
34
13.618
66
—
0
11.316
54.8
24.128
117
-10.51
-50.9
-0.031
-0.2
—
0
-10.541
-51.09
-2.21
-10.7
-8.331
-40.4
-0.09
92.567
171.33
100
8.378
4.9
162.95
95.1
—
0
21.113
12.3
36.167
21.1
126.79
74
0.861
0.5
-0.001
-0.0006
127.65
74.5
27.382
16
100.27
58.5
1.14
87.953