Sedana Medical Statements
SE
Sedana Medical 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
41.056
100
12.105
29.5
28.951
70.5
4.747
11.6
40.177
97.9
47.111
114.7
-18.16
-44.2
2.081
5.1
—
0
-16.979
-41.4
0.234
0.6
-17.213
-41.9
-0.173
99.337
48.821
100
14.052
28.8
34.769
71.2
5.27
10.8
38.327
78.5
41.335
84.7
-6.566
-13.4
27.383
56.1
0.001
0.002
20.818
42.6
0.161
0.3
20.657
42.3
0.208
99.337
44.544
100
13.584
30.5
30.96
69.5
5.678
12.7
38.746
87
45.81
102.8
-14.85
-33.3
-23.039
-51.7
0.001
0.002
-37.888
-85.06
0.183
0.4
-38.071
-85.5
-0.383
99.337
34.255
100
10.317
30.1
23.938
69.9
5.065
14.8
36.214
105.7
42.028
122.7
-18.09
-52.8
11.351
33.1
—
0
-6.739
-19.7
0.103
0.3
-6.843
-20
-0.069
99.337
37.288
100
10.693
28.7
26.595
71.3
4.967
13.3
40.617
108.9
42.906
115.1
-16.311
-43.7
17.929
48.1
0.001
0.003
1.619
4.3
0.195
0.5
1.424
3.8
0.014
99.337
37.781
100
10.292
27.2
27.489
72.8
5.095
13.5
39.165
103.7
43.786
115.9
-16.297
-43.1
0.287
0.8
—
0
-16.01
-42.4
0.112
0.3
-16.122
-42.7
-0.162
99.337
35.804
100
10.06
28.1
25.744
71.9
5.148
14.4
44.239
123.6
48.99
136.8
-23.246
-64.9
-12.528
-35
—
0
-35.774
-99.9
0.167
0.5
-35.941
-100.4
-0.362
99.337
26.537
100
8.092
30.5
18.445
69.5
4.599
17.3
45.006
169.6
49.213
185.5
-30.768
-115.9
23.435
88.3
—
0
-7.333
-27.6
0.112
0.4
-7.445
-28.06
-0.075
99.337
26.87
100
7.975
29.7
18.895
70.3
4.883
18.2
41.539
154.6
48.707
181.3
-29.812
-110.9
18.812
70
—
0
-11
-40.9
0.148
0.6
-11.148
-41.5
-0.112
99.337
33.654
100
10.664
31.7
22.99
68.3
5.314
15.8
39.158
116.4
45.051
133.9
-22.061
-65.6
3.235
9.6
—
0
-18.826
-55.9
0.147
0.4
-18.973
-56.4
-0.191
99.337
46.365
100
13.576
29.3
32.789
70.7
6.021
13
45.652
98.5
51.472
111
-18.683
-40.3
1.572
3.4
—
0
-17.111
-36.9
-0.318
-0.7
-16.793
-36.2
-0.176
95.298
28.277
100
9.157
32.4
19.12
67.6
4.809
17
30.098
106.4
35.198
124.5
-16.078
-56.9
1.838
6.5
—
0
-14.24
-50.4
0.681
2.4
-14.921
-52.8
-0.162
92.187
39.51
100
13.318
33.7
26.192
66.3
4.701
11.9
38.095
96.4
42.562
107.7
-16.37
-41.4
-0.792
-2.005
—
0
-17.162
-43.4
0.127
0.3
-17.289
-43.8
-0.19
90.995
45
100
16.39
36.4
28.61
63.6
6.08
13.5
32.55
72.3
38.97
86.6
-10.36
-23.02
1.5
3.3
—
0
-8.86
-19.7
0.1
0.2
-8.96
-19.9
-0.1
92.19
45.997
100
52.867
114.9
-6.87
-14.9
—
0
102.42
222.7
0.954
2.1
-7.824
-17.01
-2.886
-6.3
—
0
-10.71
-23.3
1.112
2.4
-11.822
-25.7
-0.129
91.567
21.432
100
8.21
38.3
13.222
61.7
1.848
8.6
22.598
105.4
24.904
116.2
-11.682
-54.5
0.263
1.2
0.001
0.005
-11.418
-53.3
2.007
9.4
-13.425
-62.6
-0.146
92.187
40.509
100
14.524
35.9
25.985
64.1
2.683
6.6
24.186
59.7
27.887
68.8
-1.902
-4.7
-2.308
-5.7
—
0
-4.21
-10.4
-0.616
-1.5
-3.594
-8.9
-0.039
91.567
33.832
100
11.193
33.1
22.639
66.9
1.071
3.2
22.435
66.3
22.543
66.6
0.096
0.3
2.135
6.3
—
0
2.231
6.6
0.532
1.6
1.7
5
0.019
90.946
20.057
100
11.942
59.5
8.114
40.5
—
0
10.932
54.5
13.152
65.6
-5.038
-25.1
-2.62
-13.06
—
0
-7.658
-38.2
-0.932
-4.6
-6.726
-33.5
-0.074
90.946
16.416
100
11.511
70.1
4.905
29.9
—
0
9.293
56.6
9.998
60.9
-5.093
-31.02
0.819
5
—
0
-4.274
-26.03
0.665
4
-4.938
-30.08
-0.25
19.739
17.359
100
10.709
61.7
6.65
38.3
—
0
9.199
53
10.027
57.8
-3.377
-19.5
0.889
5.1
—
0
-2.487
-14.3
-0.764
-4.4
-1.723
-9.9
-0.088
19.577
17.814
100
12.192
68.4
5.621
31.6
—
0
8.622
48.4
9.281
52.1
-3.66
-20.5
1.135
6.4
—
0
-2.525
-14.2
0.446
2.5
-2.971
-16.7
-0.155
19.217
15.242
100
8.756
57.4
6.486
42.6
—
0
8.007
52.5
8.937
58.6
-2.45
-16.08
0.051
0.3
—
0
-2.399
-15.7
0.978
6.4
-3.377
-22.2
-0.176
19.157
12.682
100
8.766
69.1
3.916
30.9
—
0
4.887
38.5
5.966
47
-2.051
-16.2
-0.451
-3.6
—
0
-2.502
-19.7
0.057
0.4
-2.559
-20.2
-0.135
19.009
14.49
100
8.64
59.6
5.85
40.4
—
0
6.81
47
7.85
54.2
-2.01
-13.9
0.38
2.6
—
0
-1.63
-11.2
-0.78
-5.4
-0.85
-5.9
-0.05
18.14
15.49
100
10.49
67.7
5
32.3
—
0
6.06
39.1
6.73
43.4
-1.73
-11.2
1.74
11.2
-0.36
-2.3
0.01
0.06
0.1
0.6
-0.09
-0.6
-0.01
17.18
10.8
7.33
3.46
—
4.8
5.38
-1.91
1.09
—
-0.83
-0.82
—
—
17.07
10.19
7.05
3.14
—
4.12
5.4
-2.25
-0.83
—
-3.09
-0.27
-2.82
-0.17
16.69
9.55
5.65
3.9
—
4.05
3.49
0.41
-0.98
—
-0.57
-0.06
-0.51
-0.04
12.49
9.89
6.27
3.62
—
3.23
3.35
0.27
-0.39
-0.04
-0.12
0.43
-0.54
-0.04
12.49
8.87
4.48
4.39
—
3.07
3.56
0.83
-0.62
—
0.21
-0.69
0.9
0.07
12.49
7.6
5.29
2.31
—
2.9
2.82
-0.51
0.82
—
0.31
0.07
0.24
0.02
12.49
7.14
5.13
2.01
—
2.9
2.79
-0.78
—
—
-0.78
0.14
-0.92
-0.07
12.49
8.54
4.94
3.6
—
2.8
2.52
1.08
-0.18
-0.72
0.9
-0.16
1.06
0.09
12.49