Vicore Pharma Statements
VI
Data from Vicore Pharma`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
SEK - Swedish krone
Last reporting period:
30 Jun, 2024
Next reporting period:
28 Sep, 2024
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
05 Nov, 2024
Vicore Pharma 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
—
-100 %
100
—
0
—
—
0
49.182
0
12.71
0
63.135
-22.1 %
0
-63.135
-372.6 %
0
6.713
0
—
0
-56.422
-278.4 %
0
-0.096
0
-56.326
-277.6 %
0
-0.504
111.73
104.24
—
100
—
0
—
—
0
67.348
64.6
9.881
9.5
81.081
15.7 %
77.8
23.162
133.1 %
22.2
8.457
8.1
—
0
31.619
128.2 %
30.3
-0.096
-0.09
31.715
128.3 %
30.4
0.284
111.72
—
—
100
—
0
—
—
0
104.24
0
16.576
0
70.066
7.7 %
0
-70.066
-7.7 %
0
8.579
0
—
0
-111.99
-75.9 %
0
-0.096
0
-111.89
-76 %
0
-1
111.95
—
—
100
—
0
—
—
0
54.227
0
10.361
0
65.059
-6.8 %
0
-65.059
6.8 %
0
1.4
0
—
0
-63.659
8.1 %
0
-0.096
0
-63.563
8.1 %
0
-0.584
108.77
—
—
100
—
0
—
—
0
59.495
0
8.814
0
69.798
5.6 %
0
-69.798
-5.6 %
0
0.5
0
—
0
-69.298
-4.4 %
0
-0.096
0
-69.202
-4.4 %
0
-0.845
81.848
—
—
100
—
0
—
—
0
55.748
0
8.844
0
66.083
4.8 %
0
-66.083
-4.8 %
0
-0.299
0
—
0
-66.382
-9.2 %
0
-0.096
0
-66.286
-9.2 %
0
-0.81
81.848
—
—
100
—
0
—
—
0
54.864
0
7.833
0
63.048
-9.5 %
0
-63.048
9.5 %
0
2.249
0
—
0
-60.799
11.3 %
0
-0.096
0
-60.703
11.4 %
0
-0.826
73.486
—
—
100
—
0
—
—
0
59.152
0
9.401
0
69.651
7.4 %
0
-69.651
-7.4 %
0
1.076
0
—
0
-68.575
-4 %
0
-0.096
0
-68.479
-4 %
0
-0.953
71.848
—
—
100
—
0
—
—
0
53.669
0
9.863
0
64.855
-30.4 %
0
-64.855
30.4 %
0
-1.109
0
—
0
-65.964
29.4 %
0
-0.096
0
-65.868
29.5 %
0
-0.918
71.762
—
—
100
—
0
—
—
0
79.571
0
10.432
0
93.171
14.9 %
0
-93.171
-14.9 %
0
-0.297
0
—
0
-93.468
-16.4 %
0
-0.096
0
-93.372
-16.2 %
0
-1.301
71.76
—
—
100
—
0
—
—
0
74.3
0
6.481
0
81.089
-17.1 %
0
-81.089
17.1 %
0
0.795
0
—
0
-80.294
17.8 %
0
0.088
0
-80.382
17.6 %
0
-1.123
71.59
—
—
100
—
0
—
—
0
90.582
0
5.918
0
97.757
42.8 %
0
-97.757
-42.8 %
0
0.089
0
—
0
-97.668
-38.4 %
0
-0.114
0
-97.554
-38.5 %
0
-1.36
71.731
—
—
100
—
0
—
—
0
62.844
0
4.685
0
68.439
44 %
0
-68.439
-44 %
0
-2.114
0
—
0
-70.553
-46.3 %
0
-0.114
0
-70.439
-46.4 %
0
-0.98
71.877
—
—
100
—
0
—
—
0
41.391
0
4.524
0
47.533
-19.2 %
0
-47.533
19.2 %
0
-0.687
0
—
0
-48.22
17.4 %
0
-0.114
0
-48.106
17.4 %
0
-0.76
63.297
—
—
100
—
0
—
—
0
—
0
9.667
0
58.841
70.8 %
0
-58.841
-70.8 %
0
0.462
0
—
0
-58.379
-61.7 %
0
-0.108
0
-58.271
-61.9 %
0
-0.961
60.66
—
—
100
—
0
—
—
0
33.647
0
5.847
0
34.442
25.4 %
0
-34.442
-25.4 %
0
-1.667
0
—
0
-36.109
-48.4 %
0
-0.114
0
-35.995
-48.6 %
0
-0.65
55.377
—
—
100
—
0
—
—
0
28.83
0
4.903
0
27.473
-4.5 %
0
-27.473
4.5 %
0
3.137
0
—
0
-24.336
14.6 %
0
-0.114
0
-24.222
14.6 %
0
-0.48
50.462
—
—
100
—
0
—
—
0
23.21
0
4.569
0
28.782
-4.8 %
0
-28.782
4.8 %
0
0.291
0
—
0
-28.491
-2.5 %
0
-0.117
0
-28.374
-2.9 %
0
-0.56
50.668
—
—
100
—
0
—
—
0
33.65
0
—
0
30.244
32.5 %
0
-30.244
-32.5 %
0
0.712
0
1.743
0
-27.789
-21.2 %
0
-0.212
0
-27.577
-20.5 %
0
-0.597
46.193
—
—
100
—
0
—
—
0
13.23
0
5.205
0
22.834
-8.1 %
0
-22.834
8.1 %
0
-0.093
0
—
0
-22.927
13.7 %
0
-0.033
0
-22.894
13.8 %
0
-0.54
42.396
—
—
100
—
0
—
—
0
14.577
0
5.765
0
24.839
54.3 %
0
-24.839
-54.3 %
0
-1.73
0
—
0
-26.569
-65.6 %
0
—
0
-26.569
-65.6 %
0
-0.63
42.173
—
-100 %
100
—
0
—
—
0
8.192
0
7.871
0
16.097
-36.6 %
0
-16.097
36.5 %
0
0.053
0
—
0
-16.044
34.2 %
0
—
0
-16.044
34.2 %
0
-0.4
40.11
0.036
-71 %
100
—
0
—
—
0
—
0
—
0
25.377
124.7 %
70491.7
-25.341
-126.9 %
-70391.7
-0.035
-97.2
—
0
-24.386
-63.3 %
-67738.9
—
0
-24.386
-63.3 %
-67738.9
-1.373
17.757
0.124
-17.3 %
100
—
0
—
—
0
—
0
4.724
3809.7
11.294
15.8 %
9108.1
-11.17
-16.4 %
-9008.06
-3.767
-3037.9
—
0
-14.937
-309.5 %
-12046
—
0
-14.937
-309.5 %
-12046
-0.65
22.98
0.15
-28.6 %
100
—
0
—
—
0
4.92
3280
1.86
1240
9.75
31.9 %
6500
-9.6
-33.7 %
-6400
16.72
11146.7
-0.02
-13.3
7.13
4556.3 %
4753.3
—
0
7.13
4556.3 %
4753.3
0.4
17.82
0.21
—
100
—
0
—
—
0
4.14
1971.4
1.89
900
7.39
-66.2 %
3519
-7.18
66.9 %
-3419.05
7.02
3342.9
—
0
-0.16
99.1 %
-76.2
—
0
-0.16
99.1 %
-76.2
-0.01
16.3
0.21
-8.7 %
—
—
—
—
2.44
21.87
744.4 %
-21.66
-1181.7 %
—
4
-17.66
-945 %
—
-17.66
-945 %
-0.76
23.23
0.23
-8 %
-0.67
0.9
9.8 %
—
1.55
2.59
-17 %
-1.69
26.5 %
—
-0.03
-1.69
26.5 %
—
-1.69
26.5 %
-0.09
18.11
0.25
—
-0.57
0.82
-9.9 %
—
1.4
3.12
-9.3 %
-2.3
9.1 %
—
-0.02
-2.3
11.2 %
—
-2.3
11.2 %
-0.13
18.11
0.25
-3.8 %
-0.67
0.91
—
—
1.32
3.44
-77.9 %
-2.53
83.4 %
-0.06
—
-2.59
86.8 %
—
-2.59
86.8 %
-0.14
18.11
0.26
30 %
—
—
—
—
1.52
15.54
688.8 %
-15.28
-861 %
-4.41
—
-19.69
-1138.4 %
—
-19.69
-1138.4 %
-0.93
21
0.2
-4.8 %
-0.18
0.38
-17.4 %
—
0.67
1.97
9.4 %
-1.59
-18.7 %
—
-0.01
-1.59
-18.7 %
—
-1.59
-18.7 %
-0.11
14.12
0.21
16.7 %
-0.25
0.46
7 %
—
0.76
1.8
-23.4 %
-1.34
30.2 %
—
—
-1.34
30.2 %
—
-1.34
30.2 %
-0.1
14.27
0.18
-10 %
-0.25
0.43
-10.4 %
—
1.11
2.35
27 %
-1.92
-40.1 %
—
-0.05
-1.92
-39.1 %
—
-1.92
-39.1 %
-0.14
14.12
0.2
-33.3 %
-0.28
0.48
—
—
0.9
1.85
29.4 %
-1.37
-44.2 %
-0.01
-0.01
-1.38
-45.3 %
—
-1.38
-45.3 %
-0.04
28.87
0.3
66.7 %
-0.18
0.48
33.3 %
—
0.64
1.43
-2.1 %
-0.95
12.8 %
—
-0.01
-0.95
13.6 %
—
-0.95
13.6 %
-0.1
9.27
0.18
12.5 %
-0.18
0.36
24.1 %
—
0.68
1.46
2.1 %
-1.09
3.5 %
-0.01
—
-1.1
3.5 %
—
-1.1
3.5 %
-0.12
9.37
0.16
—
-0.14
0.29
—
—
0.6
1.43
—
-1.13
—
-0.01
—
-1.14
—
—
-1.14
—
-0.12
9.27