CellaVision Statements
CE
CellaVision 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
187.79
100
63.243
33.7
124.55
66.3
19.981
10.6
55.455
29.5
75.435
40.2
49.115
26.2
-0.903
-0.5
-0.001
-0.0005
48.211
25.7
9.663
5.1
38.548
20.5
1.616
23.852
170.08
100
58.014
34.1
112.07
65.9
20.868
12.3
52.378
30.8
73.247
43.1
38.819
22.8
-0.575
-0.3
-0.001
-0.0006
38.243
22.5
8.123
4.8
30.12
17.7
1.263
23.852
200.63
100
64.71
32.3
135.92
67.7
19.184
9.6
54.186
27
73.37
36.6
62.552
31.2
0.818
0.4
-0.001
-0.0005
63.37
31.6
12.939
6.4
50.431
25.1
2.114
23.853
167.9
100
56.471
33.6
111.42
66.4
23.28
13.9
54.876
32.7
78.155
46.5
33.269
19.8
-1.114
-0.7
—
0
32.155
19.2
6.193
3.7
25.962
15.5
1.088
23.852
169.67
100
50.834
30
118.83
70
20.737
12.2
51.903
30.6
72.64
42.8
46.194
27.2
-1.857
-1.09
0.001
0.0006
44.338
26.1
9.63
5.7
34.707
20.5
1.455
23.852
139.1
100
42.236
30.4
96.86
69.6
20.133
14.5
51.692
37.2
71.824
51.6
25.036
18
-0.677
-0.5
—
0
24.359
17.5
5.151
3.7
19.209
13.8
0.805
23.852
152.32
100
50.666
33.3
101.65
66.7
19.257
12.6
43.328
28.4
62.585
41.1
39.065
25.6
1.028
0.7
—
0
40.093
26.3
7.796
5.1
32.297
21.2
1.354
23.853
141.03
100
44.613
31.6
96.415
68.4
30.631
21.7
48.828
34.6
79.459
56.3
16.956
12
-4.106
-2.9
—
0
12.85
9.1
2.467
1.7
10.383
7.4
0.435
23.852
183.57
100
58.948
32.1
124.63
67.9
20.505
11.2
51.693
28.2
72.199
39.3
52.428
28.6
-5.566
-3.03
—
0
46.862
25.5
9.611
5.2
37.251
20.3
1.562
23.852
162.42
100
46.796
28.8
115.63
71.2
18.16
11.2
47.649
29.3
65.808
40.5
49.818
30.7
-1.194
-0.7
—
0
48.624
29.9
10.221
6.3
38.403
23.6
1.61
23.852
164.16
100
49.685
30.3
114.47
69.7
16.537
10.1
46.178
28.1
62.713
38.2
51.762
31.5
-0.722
-0.4
0.001
0.0006
51.041
31.1
11.286
6.9
39.755
24.2
1.667
23.853
131.99
100
40.716
30.8
91.27
69.2
17.184
13
40.212
30.5
57.395
43.5
33.875
25.7
-1.149
-0.9
-0.001
-0.0008
32.725
24.8
6.63
5
26.095
19.8
1.094
23.852
135.45
100
41.88
30.9
93.571
69.1
15.143
11.2
39.741
29.3
54.883
40.5
38.688
28.6
0.216
0.2
-0.001
-0.0007
38.903
28.7
7.904
5.8
31
22.9
1.3
23.852
133.95
100
40.969
30.6
92.985
69.4
—
0
39.191
29.3
54.576
40.7
38.409
28.7
-2.781
-2.08
—
0
35.628
26.6
7.139
5.3
28.49
21.3
1.194
23.852
130.99
100
45.154
34.5
85.836
65.5
—
0
40.951
31.3
53.965
41.2
31.871
24.3
4.568
3.5
—
0
36.439
27.8
7.836
6
28.603
21.8
1.199
23.853
87.977
100
30.952
35.2
57.025
64.8
10.488
11.9
29.928
34
40.415
45.9
16.61
18.9
-0.664
-0.8
—
0
15.946
18.1
2.598
3
13.348
15.2
0.56
23.852
118.05
100
40.176
34
77.87
66
12.94
11
36.651
31
49.591
42
28.279
24
6.071
5.1
0.001
0.0008
34.351
29.1
7.1
6
27.252
23.1
1.143
23.852
134.43
100
42.12
31.3
92.31
68.7
14.812
11
43.985
32.7
58.797
43.7
33.513
24.9
-8.021
-6
-0.001
-0.0007
25.491
19
5.214
3.9
20.277
15.1
0.85
23.852
149.83
100
49.975
33.4
99.859
66.6
15.607
10.4
52.428
35
68.034
45.4
31.825
21.2
3.163
2.1
-0.001
-0.0007
34.987
23.4
10.602
7.1
24.385
16.3
1.022
23.853
95.599
100
22.845
23.9
72.754
76.1
15.824
16.6
35.061
36.7
50.884
53.2
21.87
22.9
-0.392
-0.4
—
0
21.478
22.5
4.307
4.5
17.171
18
0.72
23.852
112.45
100
25.354
22.5
87.094
77.5
13.821
12.3
35.336
31.4
49.157
43.7
37.937
33.7
0.008
0.007
-0.001
-0.0009
37.944
33.7
7.665
6.8
30.279
26.9
1.269
23.852
103.89
100
26.865
25.9
77.026
74.1
11.164
10.7
30.917
29.8
42.081
40.5
34.945
33.6
-0.135
-0.1
—
0
34.81
33.5
7.473
7.2
27.337
26.3
1.146
23.852
110.97
100
29.01
26.1
81.955
73.9
11.984
10.8
34.147
30.8
46.13
41.6
35.825
32.3
0.156
0.1
—
0
35.98
32.4
6.432
5.8
29.547
26.6
1.239
23.853
84.3
100
22.1
26.2
62.2
73.8
10.9
12.9
30.3
35.9
41.2
48.9
21
24.9
-0.3
-0.4
—
0
20.7
24.6
3.9
4.6
16.8
19.9
0.7
23.9
91.9
100
22.9
24.9
69
75.1
8.8
9.6
28.6
31.1
37.4
40.7
31.6
34.4
0.2
0.2
—
0
31.8
34.6
8.5
9.2
23.3
25.4
0.98
23.9
77.6
100
19.9
25.6
57.7
74.4
7.6
9.8
27
34.8
34.5
44.5
23.2
29.9
0.4
0.5
—
0
23.6
30.4
4.6
5.9
19
24.5
0.8
23.9
76.1
20.7
55.4
6
27.7
33.8
21.7
0.1
—
21.7
4.4
17.3
0.73
23.9
61.3
18.2
43.2
7.4
25.5
32.9
10.2
-0.3
—
9.9
2.2
7.7
0.32
23.9
78.7
22
56.6
6.4
25.7
32.1
24.6
-0.5
—
24.2
4.8
19.4
0.81
23.9
93.1
25.1
68
7
26.6
33.7
34.3
0.2
—
34.5
9.2
25.3
1.06
23.9
72.8
20
52.8
7.6
23.5
31.1
21.6
-0.9
—
20.8
2.9
17.8
0.75
23.9
68.3
20.4
47.9
7.4
21
28.4
19.5
0.3
—
19.8
4.6
15.2
0.64
23.9
65.7
18.3
47.4
7.6
20.6
28.3
19.1
1.9
—
21
4.1
16.9
0.71
23.9
58.3
17.3
40.9
6.6
20.4
27
13.9
0.3
—
14.2
4.3
9.9
0.42
23.9
61.6
15.1
46.4
7.4
22.6
30
16.4
0.4
—
16.8
1.6
15.2
0.64
23.9
74.5
19.7
54.8
5.9
18.7
24.5
30.3
—
—
30.3
5.8
24.4
1.02
23.9
51.5
14.8
36.7
8
20.4
28.4
8.3
-0.6
—
7.7
2.6
5.1
0.21
23.9
51.8
15.5
36.3
5.9
19.9
25.8
10.5
0.3
—
10.8
2.7
8.1
0.34
23.9
72.5
22
50.5
9.1
24.6
33.6
16.8
-0.3
—
16.6
4.9
11.6
0.49
23.9
47
16.7
30.4
5.4
17.3
22.7
7.7
0.2
—
7.9
3.1
4.8
0.2
23.9
54.2
17.9
36.3
4.4
21.1
25.5
10.8
0.6
—
11.4
2.3
9.1
0.38
23.9
43.2
15.2
28
3.9
16.5
20.5
7.5
-0.1
—
7.4
1.5
5.9
0.25
23.9
64.9
25.1
39.8
5.3
18.2
23.5
16.3
-0.1
—
16.2
3.4
12.8
0.54
23.9
45.1
17.6
27.5
2.9
13.9
16.8
10.7
-0.3
—
10.4
2.5
7.9
0.33
23.9
36.1
12.7
23.4
5.7
18.1
23.8
-0.4
-0.1
—
-0.5
-0.2
-0.3
-0.01
23.9
33.8
11.8
22
6.8
15.9
22.7
-0.7
-0.8
—
-1.5
—
-1.5
-0.06
23.9
50.4
18.7
31.7
5.9
19
24.9
6.8
-0.7
—
6.1
9.3
-3.2
-0.134
23.9