Biogaia Statements
BI
Biogaia 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
384.12
100
100.08
26.1
284.04
73.9
26.826
7
116.03
30.2
148.66
38.7
135.38
35.2
7.375
1.9
—
0
142.75
37.2
31.742
8.3
111.01
28.9
1.099
101
369.8
100
103.97
28.1
265.83
71.9
25.114
6.8
109.91
29.7
122.65
33.2
143.18
38.7
10.416
2.8
—
0
153.6
41.5
31.752
8.6
121.85
32.9
1.206
100.99
297.77
100
72.381
24.3
225.39
75.7
28.646
9.6
107.57
36.1
144.86
48.6
80.53
27
7.661
2.6
—
0
88.191
29.6
20.832
7
67.359
22.6
0.667
100.98
317.69
100
81.847
25.8
235.85
74.2
20.63
6.5
96.002
30.2
116.31
36.6
119.54
37.6
8.484
2.7
—
0
128.02
40.3
26.521
8.3
101.5
31.9
1.005
100.98
315.22
100
88.779
28.2
226.44
71.8
38.816
12.3
101.05
32.1
131.4
41.7
95.037
30.1
7.023
2.2
—
0
102.06
32.4
21.513
6.8
80.547
25.6
0.798
100.98
365.82
100
103.31
28.2
262.51
71.8
18.684
5.1
97.887
26.8
114.51
31.3
148
40.5
2.563
0.7
—
0
150.56
41.2
34.616
9.5
115.94
31.7
1.148
100.98
274.28
100
66.291
24.2
207.99
75.8
31.431
11.5
101.96
37.2
136.87
49.9
71.126
25.9
81.323
29.6
—
0
152.45
55.6
13.021
4.7
139.43
50.8
1.381
100.98
257.73
100
71.952
27.9
185.78
72.1
22.557
8.8
84.578
32.8
92.046
35.7
93.735
36.4
5.066
2
—
0
98.801
38.3
19.298
7.5
79.503
30.8
0.787
100.98
288.09
100
82.138
28.5
205.95
71.5
27.913
9.7
90.979
31.6
104.64
36.3
101.3
35.2
-2.307
-0.8
—
0
98.996
34.4
20.451
7.1
78.545
27.3
0.778
100.98
283.86
100
81.647
28.8
202.21
71.2
24.904
8.8
83.098
29.3
106.91
37.7
95.295
33.6
2.072
0.7
—
0
97.367
34.3
21.07
7.4
76.297
26.9
0.756
100.98
206.16
100
47.129
22.9
159.03
77.1
30.479
14.8
78.763
38.2
105.94
51.4
53.09
25.8
-0.456
-0.2
—
0
52.634
25.5
14.359
7
38.275
18.6
0.379
100.91
173.84
100
45.975
26.4
127.87
73.6
19.718
11.3
45.567
26.2
60.687
34.9
67.179
38.6
-0.238
-0.1
—
0
66.941
38.5
14.097
8.1
52.844
30.4
0.523
100.98
203.13
100
52.282
25.7
150.85
74.3
28.091
13.8
51.71
25.5
81.626
40.2
69.223
34.1
-0.134
-0.07
—
0
69.089
34
14.378
7.1
54.711
26.9
0.542
100.98
201.97
100
56.775
28.1
145.2
71.9
—
0
58.943
29.2
80.955
40.1
64.245
31.8
-0.197
-0.1
—
0
64.048
31.7
13.605
6.7
50.443
25
2.498
20.196
187.61
100
47.646
25.4
139.96
74.6
—
0
56.9
30.3
94.714
50.5
45.25
24.1
-0.114
-0.06
—
0
45.136
24.1
6.669
3.6
38.467
20.5
1.984
19.384
131.96
100
42.458
32.2
89.503
67.8
19.776
15
38.346
29.1
62.461
47.3
27.042
20.5
-0.144
-0.1
—
0
26.898
20.4
6.415
4.9
20.483
15.5
1.182
17.336
244.7
100
60.253
24.6
184.44
75.4
27.005
11
50.672
20.7
84.206
34.4
100.24
41
-0.123
-0.05
—
0
100.12
40.9
21.084
8.6
79.032
32.3
4.559
17.336
182.81
100
49.802
27.2
133.01
72.8
28.248
15.5
51.844
28.4
77.387
42.3
55.619
30.4
-0.186
-0.1
—
0
55.433
30.3
13.685
7.5
41.748
22.8
2.408
17.336
207.62
100
53.432
25.7
154.18
74.3
23.515
11.3
62.477
30.1
86.078
41.5
68.106
32.8
0.1
0.05
—
0
68.206
32.9
15.64
7.5
52.548
25.3
3.031
17.336
167.14
100
45.175
27
121.97
73
26.526
15.9
45.326
27.1
72.516
43.4
49.453
29.6
-0.019
-0.01
—
0
49.434
29.6
11.392
6.8
38.042
22.8
2.194
17.336
222.33
100
58.897
26.5
163.43
73.5
28.099
12.6
53.814
24.2
84.92
38.2
78.513
35.3
-0.208
-0.09
—
0
78.305
35.2
17.245
7.8
61.06
27.5
3.522
17.336
171.26
100
46.845
27.4
124.41
72.6
26.911
15.7
47.319
27.6
77.973
45.5
46.439
27.1
-0.125
-0.07
—
0
46.314
27
10.724
6.3
35.697
20.8
2.059
17.336