Vitrolife Statements
VI
Data from Vitrolife`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 Sep, 2024
Next reporting period:
29 Dec, 2024
Report frequency:
Quarterly
Earnings release date:
24 Oct, 2024
Expected release date:
—
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
867
-7.9 %
100
359
41.4
508
-9.9 %
58.6
29
3.3
224
25.8
334
-3.5 %
38.5
174
-20.2 %
20.1
-18
-2.08
-1
-0.1
155
-19.7 %
17.9
40
4.6
116
-18.9 %
13.4
0.856
135.57
941
11.9 %
100
377
40.1
564
17.5 %
59.9
26
2.8
250
26.6
346
10.5 %
36.8
218
30.5 %
23.2
-25
-2.7
—
0
193
35 %
20.5
49
5.2
143
24.3 %
15.2
1.056
135.4
841
-7.1 %
100
361
42.9
480
-6.8 %
57.1
32
3.8
226
26.9
313
-5.2 %
37.2
167
-9.7 %
19.9
-24
-2.9
—
0
143
103.5 %
17
28
3.3
115
102.8 %
13.7
0.849
135.39
905
6.7 %
100
390
43.1
515
8.9 %
56.9
28
3.1
291
32.2
330
12.2 %
36.5
185
3.4 %
20.4
-15
-1.7
1
0.1
-4 129
-2816.4 %
-456.2
49
5.4
-4 179
-3525.4 %
-461.8
-30.865
135.39
848
-6.3 %
100
375
44.2
473
-6.3 %
55.8
31
3.7
258
30.4
294
-7.3 %
34.7
179
-4.8 %
21.1
-26
-3.07
-1
-0.1
152
12.6 %
17.9
30
3.5
122
15.1 %
14.4
0.901
135.39
905
6 %
100
400
44.2
505
4.1 %
55.8
33
3.6
282
31.2
317
-2.8 %
35
188
18.2 %
20.8
-53
-5.9
—
0
135
3.8 %
14.9
29
3.2
106
6 %
11.7
0.783
135.39
854
-0.1 %
100
369
43.2
485
4.8 %
56.8
34
4
286
33.5
326
10.5 %
38.2
159
-5.4 %
18.6
-29
-3.4
—
0
130
22.6 %
15.2
31
3.6
100
35.1 %
11.7
0.739
135.39
855
7.1 %
100
392
45.8
463
8.4 %
54.2
23
2.7
266
31.1
295
18 %
34.5
168
-5.1 %
19.6
-63
-7.4
-62
-7.3
106
-28.9 %
12.4
33
3.9
74
-31.5 %
8.7
0.547
135.39
798
-3.7 %
100
371
46.5
427
-9.1 %
53.5
33
4.1
241
30.2
250
-15.3 %
31.3
177
1.1 %
22.2
-29
-3.6
1
0.1
149
-11.8 %
18.7
41
5.1
108
-16.9 %
13.5
0.798
135.39
829
10.2 %
100
359
43.3
470
12.2 %
56.7
43
5.2
254
30.6
295
3.1 %
35.6
175
31.6 %
21.1
-6
-0.7
—
0
169
49.6 %
20.4
39
4.7
130
58.5 %
15.7
0.96
135.39
752
46.2 %
100
333
44.3
419
39.9 %
55.7
44
5.9
240
31.9
286
10.1 %
38
133
236.1 %
17.7
-20
-2.7
—
0
113
84.3 %
15
31
4.1
82
151.4 %
10.9
0.606
135.39
514.23
26.8 %
100
214.81
41.8
299.43
14 %
58.2
37.06
7.2
225.32
43.8
259.86
115.9 %
50.5
39.572
-72.2 %
7.7
—
0
21.743
4.2
61.315
-56.5 %
11.9
27.727
5.4
32.622
-68.7 %
6.3
0.263
124.03
405.56
6.2 %
100
143
35.3
262.57
10.7 %
64.7
27.735
6.8
92.269
22.8
120.38
-4.5 %
29.7
142.18
27.9 %
35.1
-1.382
-0.3
—
0
140.8
28.1 %
34.7
36.167
8.9
104.34
21.6 %
25.7
0.889
117.37
382.05
0.8 %
100
144.91
37.9
237.14
-4 %
62.1
25.084
6.6
99.569
26.1
125.99
20.6 %
33
111.15
-22 %
29.1
-1.224
-0.3
—
0
109.92
-25.7 %
28.8
23.493
6.1
85.799
-27.4 %
22.5
0.79
108.55
378.96
-0.9 %
100
132
34.8
246.96
-1.9 %
65.2
—
0
86.579
22.8
104.48
0 %
27.6
142.48
-3.3 %
37.6
5.453
1.4
—
0
147.93
7.4 %
39
29.019
7.7
118.21
10.2 %
31.2
1.089
108.55
382.39
19.4 %
100
130.56
34.1
251.82
26.5 %
65.9
26.052
6.8
74.887
19.6
104.49
20.7 %
27.3
147.33
31 %
38.5
—
0
-9.642
-2.5
137.69
21.9 %
36
30.15
7.9
107.22
21.6 %
28
0.988
108.55
320.15
53.1 %
100
121.12
37.8
199.03
79 %
62.2
17.795
5.6
72.244
22.6
86.555
-8.7 %
27
112.47
585.4 %
35.1
0.508
0.2
0.001
0.0003
112.98
886.8 %
35.3
24.39
7.6
88.163
658.4 %
27.5
0.812
108.55
209.17
-37.4 %
100
97.973
46.8
111.19
-45.9 %
53.2
22.261
10.6
73.486
35.1
94.783
-15.2 %
45.3
16.41
-82.5 %
7.8
-4.961
-2.4
—
0
11.449
-89 %
5.5
-0.18
-0.09
11.625
-85.4 %
5.6
0.107
108.55
333.87
-18.5 %
100
128.25
38.4
205.62
-18.6 %
61.6
25.652
7.7
90.735
27.2
111.82
-8 %
33.5
93.803
-28.4 %
28.1
10.271
3.1
—
0
104.07
-15.5 %
31.2
23.966
7.2
79.836
-16.9 %
23.9
0.735
108.55
409.49
8.3 %
100
157
38.3
252.49
3.8 %
61.7
30.826
7.5
87.717
21.4
121.49
7.6 %
29.7
131
0.4 %
32
-7.878
-1.9
—
0
123.12
-10.1 %
30.1
26.673
6.5
96.127
-9.9 %
23.5
0.886
108.55
377.99
-0.7 %
100
134.64
35.6
243.35
-0.6 %
64.4
23.543
6.2
89.962
23.8
112.87
-7.5 %
29.9
130.48
6.1 %
34.5
6.412
1.7
—
0
136.89
12 %
36.2
30.091
8
106.7
12.8 %
28.2
0.983
108.55
380.73
22.1 %
100
135.82
35.7
244.91
23.7 %
64.3
24.576
6.5
96.862
25.4
121.97
29.2 %
32
122.94
18.7 %
32.3
-0.739
-0.2
—
0
122.2
10.6 %
32.1
27.241
7.2
94.635
10.9 %
24.9
0.872
108.55
311.92
-2.6 %
100
114.02
36.6
197.91
-7.7 %
63.4
20.571
6.6
76.423
24.5
94.374
-16.3 %
30.3
103.53
1.8 %
33.2
6.953
2.2
-0.001
-0.0003
110.48
2.8 %
35.4
24.85
8
85.318
1.6 %
27.4
0.786
108.55
320.11
12.7 %
100
105.69
33
214.42
14.1 %
67
19.015
5.9
78.529
24.5
112.69
34.5 %
35.2
101.73
-2.2 %
31.8
5.763
1.8
—
0
107.5
11.7 %
33.6
23.347
7.3
83.997
11.8 %
26.2
0.774
108.55
284
0.3 %
100
96.2
33.9
187.9
0.3 %
66.2
15.3
5.4
65.9
23.2
83.8
-5.7 %
29.5
104
5.6 %
36.6
-7.8
-2.7
—
0
96.2
-4.1 %
33.9
21.1
7.4
75.1
-5.3 %
26.4
0.69
108.6
283.2
7.3 %
100
95.9
33.9
187.3
9.2 %
66.1
18.8
6.6
71.7
25.3
88.9
8.7 %
31.4
98.5
9.8 %
34.8
1.9
0.7
-1.7
-0.6
100.3
6.1 %
35.4
20.8
7.3
79.3
11.1 %
28
0.73
108.6
264
-2.5 %
100
92.5
35
171.5
-1.4 %
65
18.5
7
67.6
25.6
81.8
-6.1 %
31
89.7
3.3 %
34
4.9
1.9
-0.1
-0.04
94.5
5.2 %
35.8
22.7
8.6
71.4
4.4 %
27
0.66
108.6
270.8
10.1 %
96.9
174
6.6 %
17
72.7
87.1
6 %
86.8
7 %
3
—
89.8
13.4 %
21.3
68.4
5.6 %
0.63
108.6
245.9
-13.8 %
82.6
163.3
-12.5 %
16.1
64.4
82.2
-10.7 %
81.1
-14.3 %
-1.9
1.8
79.2
-15.7 %
14.2
64.8
-9.1 %
0.6
108.6
285.4
16.9 %
98.8
186.6
18.3 %
17.6
71.4
92
15.7 %
94.6
20.8 %
-0.6
—
94
20.7 %
22.5
71.3
20.4 %
0.66
108.6
244.1
-2.7 %
86.3
157.8
-6.4 %
18.5
61.1
79.5
-11.9 %
78.3
—
-0.4
-0.1
77.9
0.1 %
18.3
59.2
-0.5 %
0.55
108.6
250.9
19.2 %
82.4
168.5
28.7 %
18.4
69.1
90.2
21.6 %
78.3
38.1 %
-0.5
0
77.8
33.7 %
18.1
59.5
33.7 %
0.55
108.6
210.4
1.3 %
79.5
130.9
-4.2 %
15.3
60.2
74.2
-1.1 %
56.7
-8.3 %
1.5
-1.3
58.2
-7.2 %
13.6
44.5
-7.3 %
0.41
108.6
207.8
11.1 %
71
136.7
9.2 %
15.4
63.6
75
2.5 %
61.8
18.8 %
1
-0.1
62.7
25.1 %
14.6
48
25 %
0.44
108.6
187
-6 %
61.8
125.2
-8.5 %
12.6
57
73.2
9.4 %
52
-25.7 %
-1.9
0
50.1
-28.1 %
11.4
38.4
-32.9 %
0.35
108.6
199
12.6 %
62.1
136.9
14.5 %
11.8
54.3
66.9
25.3 %
70
5.7 %
-0.2
0.8
69.7
5 %
12.6
57.2
9.4 %
0.53
108.6
176.8
-4 %
57.2
119.6
-1.8 %
15.1
56.2
53.4
-25.1 %
66.2
31.1 %
0.2
0
66.4
37.8 %
14
52.3
36.2 %
0.48
108.6
184.1
13.4 %
62.3
121.8
14.5 %
13.9
55.2
71.3
6.6 %
50.5
27.8 %
-2.3
0
48.2
13.4 %
9.6
38.4
9.7 %
0.35
108.6
162.4
18.6 %
56
106.4
17.8 %
15
54.6
66.9
23.4 %
39.5
9.4 %
3.1
-0.1
42.5
14.6 %
7.3
35
23.2 %
0.32
108.6
136.9
9.4 %
46.6
90.3
1.6 %
11.8
47
54.2
20.2 %
36.1
-17.4 %
1
0
37.1
-23.7 %
8.7
28.4
-20 %
0.28
102.3
125.1
-3.3 %
36.3
88.9
-0.1 %
7.1
38.4
45.1
-18.6 %
43.7
30.1 %
4.9
-0.3
48.6
53.8 %
13
35.5
54.3 %
0.36
99.2
129.4
8.6 %
40.4
89
10 %
11.5
45.7
55.4
8.4 %
33.6
12.4 %
-2
-1.8
31.6
6.8 %
8.5
23
3.6 %
0.23
99.2
119.1
-3.6 %
38.1
80.9
-3 %
11.5
41
51.1
-17.2 %
29.9
37.8 %
-0.3
-1.5
29.6
35.2 %
7.2
22.2
44.2 %
0.22
99.2
123.5
13.7 %
40.1
83.4
15.2 %
22.4
43
61.7
24.9 %
21.7
-6.1 %
0.2
0
21.9
-5.6 %
6.6
15.4
-8.9 %
0.15
99.2
108.6
-6.4 %
36.2
72.4
-4.9 %
12.4
36.5
49.4
-14.1 %
23.1
24.2 %
0.1
0.5
23.2
32.6 %
6.1
16.9
39.7 %
0.17
99.2
116
10.9 %
39.9
76.1
10.9 %
12.2
44.6
57.5
11.2 %
18.6
9.4 %
-1.1
0.7
17.5
1.7 %
5.3
12.1
1.7 %
0.12
99.2
104.6
6.8 %
36
68.6
8 %
11.9
40
51.7
236.4 %
17
-83.2 %
0.2
-0.2
17.2
47 %
5.2
11.9
-96.1 %
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