Vitrolife Statements
VI
Vitrolife 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
941
100
377
40.1
564
59.9
26
2.8
250
26.6
346
36.8
218
23.2
-25
-2.7
—
0
193
20.5
49
5.2
143
15.2
1.056
135.4
841
100
361
42.9
480
57.1
32
3.8
226
26.9
313
37.2
167
19.9
-24
-2.9
—
0
143
17
28
3.3
115
13.7
0.849
135.39
905
100
390
43.1
515
56.9
28
3.1
291
32.2
330
36.5
185
20.4
-15
-1.7
1
0.1
-4 129
-456.2
49
5.4
-4 179
-461.8
-30.865
135.39
848
100
375
44.2
473
55.8
31
3.7
258
30.4
294
34.7
179
21.1
-26
-3.07
-1
-0.1
152
17.9
30
3.5
122
14.4
0.901
135.39
905
100
400
44.2
505
55.8
33
3.6
282
31.2
317
35
188
20.8
-53
-5.9
—
0
135
14.9
29
3.2
106
11.7
0.783
135.39
854
100
369
43.2
485
56.8
34
4
286
33.5
326
38.2
159
18.6
-29
-3.4
—
0
130
15.2
31
3.6
100
11.7
0.739
135.39
855
100
392
45.8
463
54.2
23
2.7
266
31.1
295
34.5
168
19.6
-63
-7.4
-62
-7.3
106
12.4
33
3.9
74
8.7
0.547
135.39
798
100
371
46.5
427
53.5
33
4.1
241
30.2
250
31.3
177
22.2
-29
-3.6
1
0.1
149
18.7
41
5.1
108
13.5
0.798
135.39
829
100
359
43.3
470
56.7
43
5.2
254
30.6
295
35.6
175
21.1
-6
-0.7
—
0
169
20.4
39
4.7
130
15.7
0.96
135.39
752
100
333
44.3
419
55.7
44
5.9
240
31.9
286
38
133
17.7
-20
-2.7
—
0
113
15
31
4.1
82
10.9
0.606
135.39
514.23
100
214.81
41.8
299.43
58.2
37.06
7.2
225.32
43.8
259.86
50.5
39.572
7.7
—
0
21.743
4.2
61.315
11.9
27.727
5.4
32.622
6.3
0.263
124.03
405.56
100
143
35.3
262.57
64.7
27.735
6.8
92.269
22.8
120.38
29.7
142.18
35.1
-1.382
-0.3
—
0
140.8
34.7
36.167
8.9
104.34
25.7
0.889
117.37
382.05
100
144.91
37.9
237.14
62.1
25.084
6.6
99.569
26.1
125.99
33
111.15
29.1
-1.224
-0.3
—
0
109.92
28.8
23.493
6.1
85.799
22.5
0.79
108.55
378.96
100
132
34.8
246.96
65.2
—
0
86.579
22.8
104.48
27.6
142.48
37.6
5.453
1.4
—
0
147.93
39
29.019
7.7
118.21
31.2
1.089
108.55
382.39
100
130.56
34.1
251.82
65.9
26.052
6.8
74.887
19.6
104.49
27.3
147.33
38.5
—
0
-9.642
-2.5
137.69
36
30.15
7.9
107.22
28
0.988
108.55
320.15
100
121.12
37.8
199.03
62.2
17.795
5.6
72.244
22.6
86.555
27
112.47
35.1
0.508
0.2
0.001
0.0003
112.98
35.3
24.39
7.6
88.163
27.5
0.812
108.55
209.17
100
97.973
46.8
111.19
53.2
22.261
10.6
73.486
35.1
94.783
45.3
16.41
7.8
-4.961
-2.4
—
0
11.449
5.5
-0.18
-0.09
11.625
5.6
0.107
108.55
333.87
100
128.25
38.4
205.62
61.6
25.652
7.7
90.735
27.2
111.82
33.5
93.803
28.1
10.271
3.1
—
0
104.07
31.2
23.966
7.2
79.836
23.9
0.735
108.55
409.49
100
157
38.3
252.49
61.7
30.826
7.5
87.717
21.4
121.49
29.7
131
32
-7.878
-1.9
—
0
123.12
30.1
26.673
6.5
96.127
23.5
0.886
108.55
377.99
100
134.64
35.6
243.35
64.4
23.543
6.2
89.962
23.8
112.87
29.9
130.48
34.5
6.412
1.7
—
0
136.89
36.2
30.091
8
106.7
28.2
0.983
108.55
380.73
100
135.82
35.7
244.91
64.3
24.576
6.5
96.862
25.4
121.97
32
122.94
32.3
-0.739
-0.2
—
0
122.2
32.1
27.241
7.2
94.635
24.9
0.872
108.55
311.92
100
114.02
36.6
197.91
63.4
20.571
6.6
76.423
24.5
94.374
30.3
103.53
33.2
6.953
2.2
-0.001
-0.0003
110.48
35.4
24.85
8
85.318
27.4
0.786
108.55
320.11
100
105.69
33
214.42
67
19.015
5.9
78.529
24.5
112.69
35.2
101.73
31.8
5.763
1.8
—
0
107.5
33.6
23.347
7.3
83.997
26.2
0.774
108.55
284
100
96.2
33.9
187.9
66.2
15.3
5.4
65.9
23.2
83.8
29.5
104
36.6
-7.8
-2.7
—
0
96.2
33.9
21.1
7.4
75.1
26.4
0.69
108.6
283.2
100
95.9
33.9
187.3
66.1
18.8
6.6
71.7
25.3
88.9
31.4
98.5
34.8
1.9
0.7
-1.7
-0.6
100.3
35.4
20.8
7.3
79.3
28
0.73
108.6
264
100
92.5
35
171.5
65
18.5
7
67.6
25.6
81.8
31
89.7
34
4.9
1.9
-0.1
-0.04
94.5
35.8
22.7
8.6
71.4
27
0.66
108.6
270.8
96.9
174
17
72.7
87.1
86.8
3
—
89.8
21.3
68.4
0.63
108.6
245.9
82.6
163.3
16.1
64.4
82.2
81.1
-1.9
1.8
79.2
14.2
64.8
0.6
108.6
285.4
98.8
186.6
17.6
71.4
92
94.6
-0.6
—
94
22.5
71.3
0.66
108.6
244.1
86.3
157.8
18.5
61.1
79.5
78.3
-0.4
-0.1
77.9
18.3
59.2
0.55
108.6
250.9
82.4
168.5
18.4
69.1
90.2
78.3
-0.5
0
77.8
18.1
59.5
0.55
108.6
210.4
79.5
130.9
15.3
60.2
74.2
56.7
1.5
-1.3
58.2
13.6
44.5
0.41
108.6
207.8
71
136.7
15.4
63.6
75
61.8
1
-0.1
62.7
14.6
48
0.44
108.6
187
61.8
125.2
12.6
57
73.2
52
-1.9
0
50.1
11.4
38.4
0.35
108.6
199
62.1
136.9
11.8
54.3
66.9
70
-0.2
0.8
69.7
12.6
57.2
0.53
108.6
176.8
57.2
119.6
15.1
56.2
53.4
66.2
0.2
0
66.4
14
52.3
0.48
108.6
184.1
62.3
121.8
13.9
55.2
71.3
50.5
-2.3
0
48.2
9.6
38.4
0.35
108.6
162.4
56
106.4
15
54.6
66.9
39.5
3.1
-0.1
42.5
7.3
35
0.32
108.6
136.9
46.6
90.3
11.8
47
54.2
36.1
1
0
37.1
8.7
28.4
0.28
102.3
125.1
36.3
88.9
7.1
38.4
45.1
43.7
4.9
-0.3
48.6
13
35.5
0.36
99.2
129.4
40.4
89
11.5
45.7
55.4
33.6
-2
-1.8
31.6
8.5
23
0.23
99.2
119.1
38.1
80.9
11.5
41
51.1
29.9
-0.3
-1.5
29.6
7.2
22.2
0.22
99.2
123.5
40.1
83.4
22.4
43
61.7
21.7
0.2
0
21.9
6.6
15.4
0.15
99.2
108.6
36.2
72.4
12.4
36.5
49.4
23.1
0.1
0.5
23.2
6.1
16.9
0.17
99.2
116
39.9
76.1
12.2
44.6
57.5
18.6
-1.1
0.7
17.5
5.3
12.1
0.12
99.2
104.6
36
68.6
11.9
40
51.7
17
0.2
-0.2
17.2
5.2
11.9
0.12
99.2
97.9
34.5
63.5
12.8
40.9
-37.9
101.4
-0.4
-89.2
11.7
12
302.9
3.081
98.3