Calliditas Therapeutics Statements
CA
Calliditas Therapeutics 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
559.78
100
53.448
9.5
506.33
90.5
120.72
21.6
419.82
75
537.84
96.1
-31.503
-5.6
-11.158
-2
—
0
-42.661
-7.6
4.817
0.9
-47.478
-8.5
-0.884
53.687
295.48
100
14.012
4.7
281.47
95.3
150.61
51
342.17
115.8
485.3
164.2
-203.83
-69
-43.498
-14.7
—
0
-247.32
-83.7
-1.164
-0.4
-246.16
-83.3
-4.586
53.672
451.56
100
22.299
4.9
429.26
95.1
106.68
23.6
293.17
64.9
387.5
85.8
41.764
9.2
-56.021
-12.4
—
0
-14.257
-3.2
4.112
0.9
-18.368
-4.07
-0.342
53.672
294.59
100
14.921
5.1
279.67
94.9
179.91
61.1
259.17
88
439.24
149.1
-159.57
-54.2
-4.509
-1.5
—
0
-164.08
-55.7
4.276
1.5
-168.36
-57.1
-3.137
53.672
269.38
100
14.214
5.3
255.17
94.7
88.986
33
268.62
99.7
330.34
122.6
-75.172
-27.9
4.512
1.7
—
0
-70.66
-26.2
21.274
7.9
-91.934
-34.1
-1.713
53.672
191.35
100
9.028
4.7
182.32
95.3
126.65
66.2
239.77
125.3
362.4
189.4
-180.07
-94.1
-27.944
-14.6
-0.001
-0.0005
-208.02
-108.7
-20.494
-10.7
-187.53
-98.00002
-3.494
53.672
429.04
100
7.879
1.8
421.16
98.2
102.24
23.8
272.92
63.6
388.67
90.6
32.495
7.6
-22.429
-5.2
-0.001
-0.0002
10.066
2.3
13.747
3.2
-3.681
-0.9
-0.069
53.262
260.06
100
4.322
1.7
255.73
98.3
102.88
39.6
187.14
72
291.96
112.3
-36.227
-13.9
20.269
7.8
—
0
-15.958
-6.1
-6.848
-2.6
-9.111
-3.5
-0.171
53.247
64.047
100
2.385
3.7
61.662
96.3
96.29
150.3
172.18
268.8
271.51
423.9
-209.84
-327.6
17.754
27.7
—
0
-192.09
-299.9
0.339
0.5
-192.43
-300.4
-3.618
53.19
49.734
100
0.614
1.2
49.12
98.8
113.34
227.9
142.43
286.4
257.49
517.7
-208.37
-419
-3.068
-6.2
0.001
0.002
-211.43
-425.1
-4.387
-8.8
-207.05
-416.3
-3.953
52.381
31.18
100
—
0
—
0
100.29
321.7
151.71
486.6
253.31
812.4
-222.13
-712.4
3.666
11.8
—
0
-218.47
-700.7
7.579
24.3
-225.83
-724.3
-4.443
50.829
198.17
100
—
0
198.17
100
92.098
46.5
95.371
48.1
190.31
96
7.856
4
-1.375
-0.7
-0.001
-0.0005
6.48
3.3
0.321
0.2
10.573
5.3
0.205
51.561
—
100
—
0
—
0
75.02
0
84.372
0
159.4
0
-159.4
0
-5.814
0
—
0
-165.21
0
-1.054
0
-160.82
0
-3.22
49.942
—
100
—
0
—
0
90.077
0
58.779
0
150.78
0
-150.78
0
14.607
0
—
0
-136.17
0
-3.302
0
-130.87
0
-2.62
49.942
0.4
100
—
0
—
0
—
0
63.881
15970.2
136.34
34085.3
-135.94
-33985.3
-37.332
-9333
—
0
-173.27
-43318.2
0.175
43.7
-170.43
-42607.8
-3.409
49.997
—
100
—
0
—
0
64.887
0
41.037
0
104.89
0
-104.89
0
-33.051
0
—
0
-137.94
0
0.08
0
-138.02
0
-2.774
49.751
—
100
—
0
—
0
48.386
0
18.797
0
66.562
0
-66.562
0
5.303
0
—
0
-61.259
0
0.067
0
-61.326
0
-1.499
40.916
0.474
100
—
0
—
0
54.106
11414.8
18.009
3799.4
72.8
15358.6
-72.326
-15258.6
8.649
1824.7
—
0
-63.677
-13434
0.038
8
-63.715
-13442
-1.646
38.708
46.586
100
—
0
—
0
41.709
89.5
23.79
51.1
64.629
138.7
-18.043
-38.7
-4.93
-10.6
—
0
-22.973
-49.3
0.077
0.2
-23.05
-49.5
-0.595
38.727
—
100
—
0
—
0
46.186
0
10.295
0
52.638
0
-52.638
0
2.499
0
—
0
-50.139
0
—
0
-50.139
0
-1.299
38.593
138.24
100
—
0
—
0
31.191
22.6
18.996
13.7
52.857
38.2
85.386
61.8
-2.219
-1.6
—
0
83.167
60.2
—
0
83.167
60.2
2.347
35.437
—
100
—
0
—
0
30.74
0
9.801
0
42.724
0
-42.724
0
0.168
0
—
0
-42.556
0
—
0
-42.556
0
-1.209
35.202
—
100
—
0
—
0
34.16
0
10.611
0
44.745
0
-44.745
0
0.521
0
—
0
-44.224
0
—
0
-44.224
0
-3.443
12.843
—
100
—
0
—
0
24.1
0
7.24
0
31.273
0
-31.273
0
-0.13
0
—
0
-31.403
0
—
0
-31.403
0
-0.908
34.581
—
100
—
0
—
0
10
0
8.5
0
18.2
0
-18.2
0
—
0
-0.4
0
-18.2
0
—
0
-18.2
0
-1.08
16.9
—
100
—
0
—
0
31.5
0
7
0
38.3
0
-38.3
0
—
0
-0.2
0
-38.2
0
—
0
-38.2
0
-1.15
33.2
—
—
—
27.2
13.4
40.5
-40.5
—
—
-40.5
—
-40.5
-1.22
33.2
—
—
—
7.7
9.8
17.5
-17.5
-0.9
-0.1
-18.4
—
-18.4
-0.55
33.2
—
—
—
9.6
5.9
15.5
-15.5
-0.6
—
-16.1
—
-16.1
-0.48
33.2
—
—
—
7.2
3.9
11
-11
-0.8
-0.1
-11.8
—
-11.8
-0.35
33.2