Biotage Statements
BI
Biotage 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
504
100
180
35.7
324
64.3
45
8.9
203
40.3
247
49
77
15.3
-9
-1.8
—
0
68
13.5
20
4
48
9.5
0.6
80.008
480
100
177
36.9
303
63.1
43
9
198
41.3
236
49.2
67
14
-25
-5.2
—
0
42
8.8
9
1.9
33
6.9
0.412
80.064
653
100
250
38.9
403
61.1
50
7.8
197
30.6
276
39
127
22.1
30
2.3
—
0
157
24.4
26
4
131
20.4
1.636
80.086
449
100
167
37.2
282
62.8
44
9.8
169
37.6
216
48.1
66
14.7
-19
-4.2
—
0
46
10.2
8
1.8
38
8.5
0.474
80.118
409
100
155
37.9
254
62.1
37
9
143
35
181
44.3
73
17.8
-9
-2.2
—
0
44
10.8
10
2.4
34
8.3
0.489
69.592
361
100
141
39.1
220
60.9
28
7.8
126
34.9
153
42.4
67
18.6
2
0.6
—
0
56
15.5
13
3.6
43
11.9
0.65
66.181
384
100
158
41.1
226
58.9
31
8.1
150
39.1
185
48.2
41
10.7
55
14.3
—
0
96
25
22
5.7
74
19.3
1.118
66.2
401
100
160
39.9
241
60.1
28
7
127
31.7
144
35.9
97
24.2
-12
-3
—
0
85
21.2
20
5
65
16.2
0.982
66.195
395
100
155
39.2
240
60.8
25
6.3
131
33.2
147
37.2
93
23.5
-18
-4.6
—
0
75
19
18
4.6
57
14.4
0.862
66.158
386
100
145
37.6
241
62.4
25
6.5
122
31.6
145
37.6
96
24.9
-4
-1.04
—
0
92
23.8
21
5.4
71
18.4
1.073
66.185
342
100
130
38
212
62
29
8.5
123
36
151
44.2
61
17.8
4
1.2
—
0
65
19
19
5.6
46
13.5
0.697
66.016
305
100
122
40
183
60
19
6.2
100
32.8
115
37.7
68
22.3
-2
-0.7
—
0
66
21.6
13
4.3
53
17.4
0.811
65.345
303.46
100
121.28
40
182.18
60
23.065
7.6
94.618
31.2
119.66
39.4
62.515
20.6
-1.94
-0.6
—
0
60.575
20
14.602
4.8
45.973
15.1
0.704
65.267
281.35
100
103.89
36.9
177.46
63.1
—
0
86.447
30.7
98.083
34.9
79.378
28.2
-2.166
-0.8
—
0
77.212
27.4
17.173
6.1
60.04
21.3
0.92
65.23
298.13
100
119.47
40.1
178.66
59.9
18.344
6.2
90.995
30.5
119.04
39.9
59.611
20
-0.545
-0.2
0.001
0.0003
59.067
19.8
14.662
4.9
44.405
14.9
0.681
65.222
262.59
100
102.04
38.9
160.55
61.1
15.955
6.1
80.189
30.5
99.854
38
60.694
23.1
-3.835
-1.5
0.001
0.0004
56.86
21.7
19.503
7.4
37.356
14.2
0.573
65.208
254.23
100
100.12
39.4
154.11
60.6
18.949
7.5
97.933
38.5
129.63
51
24.484
9.6
10.737
4.2
—
0
35.221
13.9
2.999
1.2
32.223
12.7
0.494
65.202
277.34
100
103.92
37.5
173.41
62.5
18.873
6.8
106.25
38.3
112.02
40.4
61.395
22.1
10.186
3.7
0.001
0.0004
71.582
25.8
10.235
3.7
61.347
22.1
0.941
65.202
288.59
100
109.7
38
178.89
62
22.239
7.7
108.73
37.7
139.53
48.3
39.361
13.6
-6.162
-2.1
—
0
31.699
11
13.206
4.6
18.493
6.4
0.284
65.202
282.66
100
105.03
37.2
177.63
62.8
18.746
6.6
102.3
36.2
113.3
40.1
64.33
22.8
8.791
3.1
—
0
73.121
25.9
6.486
2.3
66.635
23.6
1.022
65.202
282.1
100
106.22
37.7
175.88
62.3
19.087
6.8
96.452
34.2
119.8
42.5
56.082
19.9
-1.068
-0.4
—
0
55.014
19.5
0.837
0.3
54.177
19.2
0.831
65.202
248.02
100
95.005
38.3
153.01
61.7
18.57
7.5
88.759
35.8
102.17
41.2
50.847
20.5
2.311
0.9
—
0
52.158
21
4.643
1.9
47.515
19.2
0.73
65.123
234.57
100
90.534
38.6
144.04
61.4
20.937
8.9
86.452
36.9
108.3
46.2
35.737
15.2
-0.289
-0.1
—
0
35.447
15.1
8.12
3.5
27.327
11.6
0.422
64.714
232.2
100
90.815
39.1
141.39
60.9
13.093
5.6
79.866
34.4
96.25
41.5
45.139
19.4
-1.846
-0.8
—
0
43.293
18.6
-0.735
-0.3
44.027
19
0.68
64.714
236.1
100
91.7
38.8
144.4
61.2
16.9
7.2
83
35.2
94.4
40
50
21.2
1.9
0.8
—
0
51.9
22
0.5
0.2
51.4
21.8
0.79
64.7
208
100
81.2
39
126.8
61
15
7.2
75
36.1
85
40.9
41.9
20.1
4
1.9
0
0
45.6
21.9
0.8
0.4
44.9
21.6
0.69
64.7
188.9
73.3
115.6
14.5
71.2
83.4
32.2
—
—
32.2
-2.4
34.7
0.54
64.7
177.7
70.5
107.2
13.2
62.2
78
29.3
0.7
0
30
-1.1
31.1
0.48
64.7
196.3
75.3
121
13.7
65.9
83.8
37.2
0.6
—
37.8
0.1
37.7
0.58
64.7
185.2
72.5
112.8
14.7
63
77.8
34.9
1.3
—
36.3
1
35.3
0.55
64.7
179.1
73.3
105.9
11.4
70.4
81.8
24.1
-5.9
—
18.2
0.7
17.5
0.27
64.7
167
70.8
96.2
12.6
59.5
69
27.2
-2
0.1
25.3
-2.4
27.7
0.43
64.7
162.9
69.8
93.1
13.2
59.7
68.8
24.2
0.8
—
25
0.3
24.7
0.38
64.7
158.9
68.2
90.7
12
55.6
67.1
23.6
0.3
-0.5
23.9
1
22.9
0.35
64.7
168.5
74.2
94.3
14.1
58.9
74.2
20.2
-0.7
—
19.4
-1.3
20.7
0.32
64.7
149.7
65.9
83.8
12
55.3
64.8
19
0.5
0
19.5
1.3
18.3
0.28
64.7
148.1
63.7
84.5
10.6
54.1
66.7
17.7
-0.3
0
17.4
1.7
15.7
0.24
64.7
144.2
64.2
80
12.9
53.3
62
18
1.9
0
19.9
1.3
18.6
0.29
64.7
137.8
62.8
74.9
11.7
51.2
47.7
27.2
3.6
0
30.8
0.6
30.2
0.47
64.7
118.5
53.9
64.7
9.2
45.4
52
12.6
-0.9
—
11.7
0.7
11
0.17
64.7
120.4
54.7
65.7
9.1
45.8
52.1
13.5
2.4
0
15.9
0.5
15.4
0.24
64.7
113.7
52
61.7
8.5
44.5
52.3
9.5
0.5
—
9.9
1.9
8.1
0.12
64.7
121.6
54.8
66.9
7.8
45.9
53.4
13.4
3.1
-0.7
16.5
-2
18.5
0.27
68.1
103.4
44.9
58.6
8.2
41.9
50.9
7.6
-0.4
0.9
7.2
0.3
6.9
0.1
65.9
116.3
50.5
65.9
9.4
46
53.8
12.1
1
-1.6
13.1
0.2
12.9
0.19
66.1
103.2
44.9
58.3
8.1
43.6
52.3
6.1
-2.5
0.5
3.6
0.5
3.1
0.04
68.6
113.9
45.8
68.1
7.7
46.7
54.6
13.5
-3.1
0.2
10.4
-3.2
13.6
0.188
72.2