XSpray Pharma Statements
XS
XSpray 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
—
0
—
0
12.488
0
43.988
0
55.848
0
-55.848
0
1.335
0
—
0
-54.513
0
-0.017
0
-54.496
0
-1.846
29.523
—
100
—
0
—
0
5.647
0
61.237
0
39.236
0
-39.236
0
0.294
0
—
0
-38.942
0
—
0
-38.942
0
-1.588
24.517
—
100
—
0
—
0
9.118
0
41.489
0
51.261
0
-51.261
0
-0.141
0
—
0
-51.402
0
—
0
-51.402
0
-2.246
22.887
—
100
—
0
—
0
13.006
0
22.853
0
35.389
0
-35.389
0
0.562
0
—
0
-34.827
0
—
0
-34.827
0
-1.522
22.887
—
100
—
0
—
0
17.099
0
38.824
0
55.587
0
-55.587
0
0.367
0
—
0
-55.22
0
—
0
-55.22
0
-2.46
22.444
—
100
—
0
—
0
1.704
0
26.328
0
28.994
0
-28.994
0
0.343
0
—
0
-28.651
0
—
0
-28.651
0
-1.373
20.869
—
100
—
0
—
0
1.722
0
27.429
0
29.21
0
-29.21
0
0.345
0
—
0
-28.865
0
—
0
-28.865
0
-1.396
20.68
—
100
—
0
—
0
1.694
0
17.021
0
19.282
0
-19.282
0
0.348
0
—
0
-18.934
0
—
0
-18.934
0
-0.916
20.68
—
100
—
0
—
0
33.008
0
19.257
0
52.277
0
-52.277
0
0.334
0
-0.001
0
-51.944
0
—
0
-51.944
0
-2.622
19.812
—
100
—
0
—
0
1.955
0
11.878
0
14.209
0
-14.209
0
0.318
0
0.001
0
-13.89
0
—
0
-13.89
0
-0.728
19.067
—
100
—
0
—
0
1.978
0
15.067
0
17.289
0
-17.289
0
0.337
0
—
0
-16.952
0
—
0
-16.952
0
-0.889
19.067
—
100
—
0
—
0
1.626
0
12.182
0
14.177
0
-14.177
0
0.266
0
-0.001
0
-13.912
0
—
0
-13.912
0
-0.732
19.003
—
100
—
0
—
0
—
0
13.97
0
15.294
0
-15.294
0
0.322
0
—
0
-14.972
0
—
0
-14.972
0
-0.809
18.498
—
100
—
0
—
0
1.651
0
10.26
0
11.811
0
-11.811
0
0.251
0
—
0
-11.56
0
—
0
-11.56
0
-0.686
16.845
—
100
—
0
—
0
1.634
0
14.319
0
15.639
0
-15.639
0
0.293
0
—
0
-15.346
0
—
0
-15.346
0
-0.916
16.752
—
100
—
0
—
0
1.621
0
8.552
0
10.714
0
-10.714
0
0.182
0
—
0
-10.532
0
—
0
-10.532
0
-0.629
16.752
—
100
—
0
—
0
—
0
17.725
0
15.864
0
-15.864
0
0.231
0
—
0
-15.633
0
—
0
-15.633
0
-1
15.635
—
100
—
0
—
0
1.29
0
8.472
0
10.042
0
-10.042
0
0.121
0
—
0
-9.921
0
—
0
-9.921
0
-0.658
15.076
—
100
—
0
—
0
0.268
0
9.257
0
9.688
0
-9.688
0
0.329
0
—
0
-9.359
0
—
0
-9.359
0
-0.621
15.076
—
100
—
0
—
0
0.543
0
6.873
0
7.865
0
-7.865
0
0.112
0
—
0
-7.753
0
—
0
-7.753
0
-0.511
15.184
0.206
100
—
0
—
0
4.121
2000.5
6.512
3161.2
10.707
5197.6
-10.501
-5097.6
-0.096
-46.6
—
0
-10.597
-5144.2
—
0
-10.597
-5144.2
-0.753
14.079
0.071
100
—
0
—
0
—
0
3.686
5191.5
4.426
6233.8
-4.355
-6133.8
0.239
336.6
—
0
-4.116
-5797.2
—
0
-4.116
-5797.2
-0.3
13.72
—
100
1.69
0
-1.69
0
—
0
4.02
0
5.08
0
-6.77
0
-0.02
0
-0.01
0
-6.79
0
—
0
-6.79
0
-0.5
13.58
—
100
-1.11
0
1.11
0
—
0
2.4
0
2.71
0
-1.6
0
—
0
-0.02
0
-1.6
0
—
0
-1.6
0
-0.13
12.36
0.02
1.54
-1.52
—
3.48
3.27
-4.79
0.08
-0.81
-4.71
—
-4.71
-0.38
12.49
0.1
0.98
-0.88
—
1.78
1.96
-2.84
—
-0.01
-2.84
—
-2.84
-0.23
12.36
0.14
-2.57
2.71
—
1.82
2.03
0.68
—
—
0.68
—
0.68
0.06
12.49
0.07
4.53
-4.46
—
1.71
1.87
-6.33
—
—
-6.33
—
-6.33
-0.51
12.36
0.1
-24.08
24.18
—
—
14.37
9.81
-0.04
-1.08
9.78
—
9.78
0.79
12.49
—
4.76
-4.76
—
1.8
1.96
-6.72
—
—
-6.72
—
-6.72
-0.54
12.36