Hansa Biopharma Statements
HN
Hansa Biopharma 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
34.334
100
40.528
118
-6.194
-18.04
87.278
254.2
88.207
256.9
176.79
514.9
-182.98
-533
-20.544
-59.8
—
0
-207.93
-605.6
0.014
0.04
-207.94
-605.6
-3.304
62.93
55.981
100
18.158
32.4
37.823
67.6
100.77
180
87.75
156.7
191.51
342.1
-153.69
-274.5
-59.127
-105.6
—
0
-218.52
-390.3
0.061
0.1
-218.58
-390.5
-4.15
52.672
50.411
100
18.126
36
32.285
64
108.25
214.7
105.99
210.3
207.83
412.3
-175.54
-348.2
51.296
101.8
—
0
-124.25
-246.5
0.214
0.4
-124.46
-246.9
-2.356
52.828
22.837
100
16.656
72.9
6.181
27.1
95.554
418.4
111.74
489.3
208.34
912.3
-202.16
-885.2
-48.283
-211.4
—
0
-250.44
-1096.6
0.219
1
-250.66
-1097.6
-4.78
52.444
36.652
100
18.715
51.1
17.937
48.9
114.74
313
129.47
353.2
246.39
672.2
-228.45
-623.3
-22.612
-61.7
—
0
-251.06
-685
0.119
0.3
-251.18
-685.3
-4.79
52.444
24.194
100
9.646
39.9
14.548
60.1
92.791
383.5
103.29
426.9
196.9
813.8
-182.35
-753.7
-22.717
-93.9
—
0
-205.06
-847.6
0.356
1.5
-205.42
-849.06
-3.917
52.444
30.766
100
4.535
14.7
26.231
85.3
92.275
299.9
83.692
272
172.47
560.6
-146.24
-475.3
-1.914
-6.2
—
0
-148.16
-481.6
0.516
1.7
-148.67
-483.2
-3.222
46.142
67.083
100
17.633
26.3
49.45
73.7
90.378
134.7
83.479
124.4
188.94
281.7
-139.49
-207.9
-13.966
-20.8
—
0
-153.46
-228.8
0.495
0.7
-153.95
-229.5
-3.453
44.588
26.396
100
5.075
19.2
21.321
80.8
92.684
351.1
90.306
342.1
189.15
716.6
-167.83
-635.8
-2.154
-8.2
—
0
-169.99
-644
0.087
0.3
-170.07
-644.3
-3.823
44.491
30.28
100
11.234
37.1
19.046
62.9
70.907
234.2
80.384
265.5
154.07
508.8
-135.02
-445.9
-3.357
-11.09
—
0
-138.38
-457.001
0.057
0.2
-138.44
-457.2
-3.113
44.473
15.398
100
3.623
23.5
11.775
76.5
68.241
443.2
103.17
670
174.53
1133.5
-162.76
-1057.0009
-0.452
-2.9
—
0
-163.21
-1059.9
0.181
1.2
-163.39
-1061.1
-3.674
44.473
4.947
100
7.735
156.4
-2.788
-56.4
60.619
1225.4
82.768
1673.1
145.39
2939
-148.18
-2995.3
-0.201
-4.06
—
0
-148.38
-2999.4
-0.01
-0.2
-148.37
-2999.2
-3.336
44.473
4.535
100
2.333
51.4
2.202
48.6
54.501
1201.8
81.248
1791.6
134.56
2967.1
-132.36
-2918.5
-0.248
-5.5
—
0
-132.6
-2924.01
-0.009
-0.2
-132.59
-2923.8
-2.981
44.473
8.998
100
1.734
19.3
7.264
80.7
—
0
60.086
667.8
110.95
1233.1
-103.69
-1152.3
-0.251
-2.8
—
0
-103.94
-1155.1
-0.01
-0.1
-103.93
-1155.001
-2.337
44.473
3.828
100
0.173
4.5
3.655
95.5
50.433
1317.5
63.234
1651.9
109.84
2869.4
-106.19
-2773.9
0.346
9
—
0
-105.84
-2764.9
-0.009
-0.2
-105.83
-2764.7
-2.379
44.49
0.762
100
0.285
37.4
0.477
62.6
71.25
9350.4
51.726
6788.2
123.92
16262.7
-123.44
-16200.1
1.027
134.8
—
0
-122.42
-16065.4
-0.01
-1.3
-122.41
-16064.04
-2.773
44.135
0.623
100
0.116
18.6
0.507
81.4
52.963
8501.3
49.357
7922.5
102.33
16425.7
-101.83
-16344.3
2.57
412.5
—
0
-99.255
-15931.8
-0.01
-1.6
-99.245
-15930.2
-2.48
40.026
0.885
100
0.423
47.8
0.462
52.2
52.545
5937.3
38.67
4369.5
91.813
10374.4
-91.351
-10322.1
-2.029
-229.3
—
0
-93.38
-10551.4
-0.011
-1.2
-93.369
-10550.2
-2.333
40.026
1.203
100
0.16
13.3
1.043
86.7
57.659
4792.9
53.422
4440.7
111.16
9239.8
-110.11
-9153.1
-0.572
-47.5
—
0
-110.68
-9200.7
0.171
14.2
-110.86
-9214.9
-2.77
40.026
0.652
100
0.208
31.9
0.444
68.1
47.155
7232.4
45.936
7045.4
93.636
14361.3
-93.192
-14293.3
-0.947
-145.2
—
0
-94.139
-14438.5
0.125
19.2
-94.264
-14457.7
-2.355
40.026
0.592
100
0.097
16.4
0.495
83.6
45.554
7694.9
38.505
6504.2
84.178
14219.3
-83.683
-14135.6
1.245
210.3
—
0
-82.438
-13925.3
-0.026
-4.4
-82.412
-13920.9
-2.059
40.026
0.917
100
0.401
43.7
0.516
56.3
42.581
4643.5
29.448
3211.3
73.198
7982.3
-72.682
-7926.06
0.35
38.2
—
0
-72.332
-7887.9
0.147
16
-72.479
-7903.9
-1.812
40.003
1.386
100
0.765
55.2
0.621
44.8
42.635
3076.1
36.285
2618
81.226
5860.5
-80.605
-5815.7
-0.634
-45.7
—
0
-81.239
-5861.4
-0.01
-0.7
-81.229
-5860.7
-2.059
39.444
0.48
100
0.05
10.4
0.43
89.6
36.42
7587.5
23.8
4958.3
60.94
12695.8
-60.5
-12604.2
-0.96
-200
-0.37
-77.08
-61.46
-12804.2
-0.01
-2.08
-61.45
-12802.08
-1.61
38.12
0.9
100
0.05
5.6
0.85
94.4
43.96
4884.4
14.84
1648.9
59.62
6624.4
-58.77
-6530
-0.04
-4.4
-0.09
-10
-58.81
-6534.4
-0.01
-1.1
-58.8
-6533.3
-1.55
37.88
0.59
100
0.05
8.5
0.54
91.5
31.54
5345.8
15.47
2622
47.16
7993.2
-46.62
-7901.7
0.11
18.6
-0.21
-35.6
-46.51
-7883.05
-0.01
-1.7
-46.5
-7881.4
-1.23
37.85
1.01
100
0.05
5
0.96
95
35.77
3541.6
13.62
1348.5
49.88
4938.6
-48.92
-4843.6
-0.08
-7.9
0.49
48.5
-49
-4851.5
-0.01
-1
-48.99
-4850.5
-1.33
36.91
0.68
100
0.05
7.4
0.62
91.2
31.22
4591.2
9.62
1414.7
38.06
5597.1
-37.43
-5504.4
-0.1
-14.7
-0.01
-1.5
-37.54
-5520.6
-0.01
-1.5
-37.53
-5519.1
-1.07
35.05
0.69
100
0.05
7.2
0.64
92.8
33.85
4905.8
10.68
1547.8
45.54
6600
-44.9
-6507.2
-0.26
-37.7
—
0
-45.16
-6544.9
-0.01
-1.4
-45.15
-6543.5
-1.29
35.05
1.06
100
0.06
5.7
1
94.3
36.23
3417.9
9.81
925.5
45.83
4323.6
-44.83
-4229.2
-0.18
-17
-0.21
-19.8
-45
-4245.3
-0.01
-0.9
-44.99
-4244.3
-1.28
35.05
0.95
100
0.05
5.3
0.9
94.7
25.01
2632.6
8.43
887.4
34.46
3627.4
-33.56
-3532.6
-0.02
-2.1
0.84
88.4
-33.58
-3534.7
-0.02
-2.1
-33.56
-3532.6
-0.99
33.86
0.91
100
0.06
6.6
0.85
93.4
19.46
2138.5
7.97
875.8
27.8
3054.9
-26.95
-2961.5
0.03
3.3
—
0
-26.93
-2959.3
—
0
-26.93
-2959.3
-0.83
32.49
0.54
100
0.05
9.3
0.49
90.7
22.97
4253.7
8.33
1542.6
31.17
5772.2
-30.67
-5679.6
—
0
-0.14
-25.9
-30.67
-5679.6
—
0
-30.67
-5679.6
-0.94
32.49
0.59
100
0.05
8.5
0.53
89.8
15.4
2610.2
4.97
842.4
20.48
3471.2
-19.95
-3381.4
-0.03
-5.08
—
0
-19.98
-3386.4
—
0
-19.98
-3386.4
-0.61
32.49
1.77
100
0.66
37.3
1.11
62.7
15.35
867.2
4.34
245.2
20.2
1141.2
-19.09
-1078.5
-0.02
-1.1
0.51
28.8
-19.1
-1079.1
—
0
-19.1
-1079.1
-0.58
32.71
0.53
100
—
0
0.53
100
8.59
1620.8
6.01
1134
14.46
2728.3
-13.93
-2628.3
-0.01
-1.9
-0.15
-28.3
-13.93
-2628.3
—
0
-13.93
-2628.3
-0.43
32.41
0.53
100
—
0
—
0
—
0
13.81
2605.7
23.03
4345.3
-22.5
-4245.3
-0.01
-1.9
-0.04
-7.5
-22.51
-4247.2
—
0
-22.51
-4247.2
-0.6
37.31
3.85
100
—
0
—
0
—
0
4.08
106
14.54
377.7
-10.69
-277.7
-0.04
-1.04
-0.66
-17.1
-10.73
-278.7
—
0
-10.73
-278.7
-0.41
26.16
0.16
100
—
0
—
0
7.32
4575
2.01
1256.2
8.72
5450
-8.56
-5350
-4.21
-2631.3
-0.74
-462.5
-12.77
-7981.3
—
0
-12.77
-7981.3
-0.49
25.93
—
100
—
0
—
0
3.94
0
2.35
0
5.42
0
-5.42
0
—
0
-0.88
0
-5.43
0
—
0
-5.43
0
-0.21
25.93
0.35
100
—
0
—
0
4.46
1274.3
1.77
505.7
5.18
1480
-4.83
-1380
-0.01
-2.9
-1.04
-297.1
-4.85
-1385.7
—
0
-4.85
-1385.7
-0.17
28.43
1.61
100
0.16
9.9
1.46
90.7
—
0
2.14
132.9
7.35
456.5
-5.9
-366.5
-0.1
-6.2
—
0
-6
-372.7
—
0
-6
-372.7
-0.26
23.07
0.76
100
0.07
9.2
0.69
90.8
—
0
2.05
269.7
4.97
653.9
-4.28
-563.2
0.08
10.5
—
0
-4.21
-553.9
—
0
-4.21
-553.9
-0.18
23.82