Camurus Statements
CA
Camurus 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
444.87
100
31.805
7.1
413.06
92.9
173.55
39
154.67
34.8
330.46
74.3
82.607
18.6
21.5
4.8
—
0
104.11
23.4
29.907
6.7
74.2
16.7
1.246
59.534
389.99
100
30.868
7.9
359.12
92.1
180.03
46.2
109.1
28
280.45
71.9
78.663
20.2
18.196
4.7
—
0
96.859
24.8
18.995
4.9
77.864
20
1.318
59.097
374.57
100
32.569
8.7
342
91.3
230.08
61.4
128.65
34.3
363.03
96.9
-21.032
-5.6
3.019
0.8
—
0
-18.013
-4.8
-2.807
-0.7
-15.206
-4.06
-0.274
55.558
383.99
100
31.995
8.3
351.99
91.7
147.69
38.5
104.81
27.3
247.94
64.6
104.05
27.1
5.788
1.5
—
0
109.83
28.6
23.439
6.1
86.396
22.5
1.503
57.495
674.26
100
28.99
4.3
645.27
95.7
160.57
23.8
106.04
15.7
269.21
39.9
376.06
55.8
4.549
0.7
—
0
380.61
56.4
79.186
11.7
301.42
44.7
5.243
57.488
284.04
100
28.794
10.1
255.24
89.9
99.347
35
84.946
29.9
180.91
63.7
74.335
26.2
2.538
0.9
—
0
76.873
27.1
18.044
6.4
58.829
20.7
1.023
57.533
268.01
100
27.992
10.4
240.02
89.6
135.08
50.4
87.449
32.6
221.14
82.5
18.879
7
1.614
0.6
—
0
20.493
7.6
7.426
2.8
13.067
4.9
0.227
57.588
241.36
100
24.027
10
217.34
90
106.56
44.2
77.503
32.1
175.96
72.9
41.371
17.1
0.141
0.06
—
0
41.512
17.2
6.513
2.7
34.999
14.5
0.607
57.663
226.68
100
25.063
11.1
201.62
88.9
115.85
51.1
79.872
35.2
194.7
85.9
6.915
3.1
-0.293
-0.1
—
0
6.622
2.9
-1.617
-0.7
8.239
3.6
0.145
56.94
220.28
100
26.183
11.9
194.1
88.1
116.26
52.8
63.966
29
189.31
85.9
4.791
2.2
-0.293
-0.1
—
0
4.498
2
5.25
2.4
-0.752
-0.3
-0.014
54.829
182.79
100
28.161
15.4
154.63
84.6
106.29
58.1
67.957
37.2
172.78
94.5
-18.15
-9.9
-0.293
-0.2
—
0
-18.443
-10.09
-4.427
-2.4
-14.016
-7.7
-0.256
54.657
153.98
100
20.927
13.6
133.06
86.4
83.452
54.2
55.853
36.3
139.36
90.5
-6.305
-4.09
-0.324
-0.2
—
0
-6.629
-4.3
-0.462
-0.3
-6.167
-4.005
-0.113
54.558
137.9
100
20.592
14.9
117.3
85.1
116.96
84.8
61.658
44.7
177.09
128.4
-59.786
-43.4
-0.287
-0.2
—
0
-60.073
-43.6
-11.684
-8.5
-48.389
-35.09
-0.89
54.349
125.9
100
15.672
12.4
110.22
87.6
—
0
54.343
43.2
136.56
108.5
-26.333
-20.9
-0.29
-0.2
—
0
-26.623
-21.1
-4.749
-3.8
-21.874
-17.4
-0.403
54.235
105.57
100
12.483
11.8
93.086
88.2
—
0
102.69
97.3
174.68
165.5
-81.591
-77.3
-0.334
-0.3
—
0
-81.925
-77.6
-16.455
-15.6
-65.47
-62.02
-1.216
53.833
100.26
100
10.645
10.6
89.615
89.4
43.714
43.6
66.263
66.1
113.01
112.7
-23.391
-23.3
-0.359
-0.4
—
0
-23.75
-23.7
-3.467
-3.5
-20.283
-20.2
-0.378
53.593
80.872
100
4.376
5.4
76.496
94.6
47.664
58.9
51.809
64.1
99.818
123.4
-23.322
-28.8
-0.316
-0.4
—
0
-23.638
-29.2
-3.678
-4.5
-19.96
-24.7
-0.387
51.637
49.296
100
7.78
15.8
41.516
84.2
66.187
134.3
48.638
98.7
118.44
240.3
-76.928
-156.05
-0.338
-0.7
—
0
-77.266
-156.7
-15.714
-31.9
-61.552
-124.9
-1.192
51.637
35.023
100
13.54
38.7
21.483
61.3
60.744
173.4
47.506
135.6
109.89
313.8
-88.411
-252.4
-0.325
-0.9
—
0
-88.736
-253.4
-16.88
-48.2
-71.856
-205.2
-1.403
51.228
40.175
100
4.769
11.9
35.406
88.1
61.482
153
49.337
122.8
112.79
280.7
-77.381
-192.6
-0.42
-1.05
—
0
-77.801
-193.7
-15.063
-37.5
-62.738
-156.2
-1.308
47.977
11.913
100
1.981
16.6
9.932
83.4
65.495
549.8
52.452
440.3
119.73
1005.1
-109.8
-921.7
-0.413
-3.5
—
0
-110.21
-925.1
-22.568
-189.4
-87.645
-735.7
-1.827
47.977
18.494
100
2.997
16.2
15.497
83.8
52.491
283.8
44.713
241.8
99.927
540.3
-84.43
-456.5
-0.384
-2.08
—
0
-84.814
-458.6
-17.188
-92.9
-67.626
-365.7
-1.5
45.098
7.805
100
3.937
50.4
3.868
49.6
60.699
777.7
45.759
586.3
107.06
1371.6
-103.19
-1322.09
0.056
0.7
—
0
-103.13
-1321.4
-15.986
-204.8
-87.147
-1116.6
-2.078
41.929
19.6
100
0.1
0.5
19.4
99
49.8
254.1
25
127.6
75.9
387.2
-56.4
-287.8
—
0
—
0
-56.4
-287.8
-12.7
-64.8
-43.8
-223.5
-1.04
41.9
7.3
100
1.2
16.4
6.1
83.6
56.3
771.2
29.7
406.8
87
1191.8
-80.9
-1108.2
-0.3
-4.1
—
0
-81.1
-1111
-13.6
-186.3
-67.5
-924.7
-1.66
40.7
14.6
100
1.5
10.3
13.1
89.7
36.5
250
22.5
154.1
60.1
411.6
-46.9
-321.2
0.5
3.4
—
0
-46.4
-317.8
-10.1
-69.2
-36.3
-248.6
-0.89
40.7
5.5
0.8
4.7
48.1
22.4
70.7
-66.1
—
—
-66
-13.8
-52.2
-1.28
40.7
12.5
-0.5
13
61.6
18.4
80.1
-67
—
—
-67
-14.7
-52.3
-1.29
40.7
19.1
1.1
18
59
17.1
76.2
-58.1
-0.6
—
-58.7
-12.9
-45.8
-1.12
40.7
17.2
—
17.2
54.1
14.5
68.7
-51.5
-0.1
—
-51.6
-11.3
-40.2
-0.99
40.7
37.1
1.2
35.9
59
13.5
71.1
-35.1
—
-1.4
-35.2
-7.4
-27.8
-0.68
40.7
30.5
0.5
30
36.7
10.2
46.6
-16.6
-0.4
-0.3
-16.9
-3.7
-13.2
-0.32
40.7
25.8
0.3
25.5
41
11.1
51.4
-25.9
-0.5
—
-26.3
-5.8
-20.6
-0.5
40.7
20.2
0.1
20.2
35.4
8
45
-24.9
—
—
-24.9
-5.5
-19.4
-0.48
40.7
36.3
0.1
36.2
41.1
0.2
41.1
-4.8
-35.7
-0.3
-40.6
-8.7
-31.9
-1.15
27.6
37.2
0.1
37.1
38.3
6.2
44.2
-7
-22.1
-0.3
-29.2
-6.4
-22.7
-0.83
27.5
22.7
—
22.7
36.3
16.4
54.3
-31.6
-116
1.6
-147.7
-32.5
-115.2
-4.18
27.5
58.6
—
58.5
37.4
8.6
45.5
13.1
—
-0.5
13.1
2.9
10.2
0.37
27.5
144.9
0.1
144.7
41.1
11
48.2
96.6
-0.1
—
96.5
21.7
74.9
2.22
33.7
34
-0.1
34.1
25.7
8.7
36
-1.9
-0.1
1.6
-2
-0.4
-1.6
-0.06
25.5