Xvivo Perfusion Statements
XV
Xvivo Perfusion 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
210.35
100
52.105
24.8
158.24
75.2
21.496
10.2
86.301
41
124.82
59.3
33.426
15.9
-0.781
-0.4
—
0
32.645
15.5
5.452
2.6
27.193
12.9
0.86
31.617
186.02
100
50.916
27.4
135.11
72.6
21.126
11.4
79.019
42.5
116.11
62.4
18.993
10.2
11.015
5.9
—
0
30.008
16.1
7.223
3.9
22.785
12.2
0.723
31.499
155.74
100
38.506
24.7
117.23
75.3
41.965
26.9
66.339
42.6
133.36
85.6
-16.124
-10.4
81.686
52.5
0
0
65.562
42.1
-2.912
-1.9
68.474
44
2.287
29.935
146.61
100
39.016
26.6
107.6
73.4
18.066
12.3
78.812
53.8
102.3
69.8
5.302
3.6
-4.348
-3
—
0
0.954
0.7
-1.33
-0.9
2.284
1.6
0.076
30.139
154.57
100
39.111
25.3
115.46
74.7
22.657
14.7
78.664
50.9
111.66
72.2
3.802
2.5
7.638
4.9
—
0
11.44
7.4
4.554
2.9
6.886
4.5
0.231
29.872
140.62
100
35.798
25.5
104.82
74.5
17.517
12.5
63.687
45.3
93.61
66.6
11.207
8
5.358
3.8
—
0
16.565
11.8
2.389
1.7
14.176
10.1
0.475
29.832
131.51
100
36.657
27.9
94.857
72.1
43.168
32.8
68.48
52.1
92.553
70.4
2.304
1.8
0.447
0.3
0.447
0.3
2.751
2.1
2.017
1.5
0.734
0.6
0.025
29.587
96.835
100
27.464
28.4
69.371
71.6
8.996
9.3
57.272
59.1
74.028
76.4
-4.657
-4.8
7.649
7.9
—
0
2.992
3.1
-2.406
-2.5
5.398
5.6
0.183
29.513
94.289
100
26.783
28.4
67.506
71.6
4.403
4.7
51.755
54.9
63.368
67.2
4.138
4.4
6.244
6.6
—
0
10.382
11
2.852
3
7.53
8
0.255
29.513
92.654
100
27.432
29.6
65.222
70.4
9.049
9.8
41.644
44.9
60.598
65.4
4.624
5
1.565
1.7
—
0
6.189
6.7
1.424
1.5
4.765
5.1
0.16
29.873
85.863
100
22.746
26.5
63.117
73.5
29.273
34.1
54.58
63.6
71.417
83.2
-8.3
-9.7
18.537
21.6
—
0
10.237
11.9
-1.952
-2.3
12.189
14.2
0.412
29.575
54.935
100
16.977
30.9
37.958
69.1
4.534
8.3
31.683
57.7
41.989
76.4
-4.031
-7.3
2.956
5.4
—
0
-1.075
-2
0.054
0.1
-1.129
-2.06
-0.039
28.727
59.263
100
14.716
24.8
44.547
75.2
8.407
14.2
34.952
59
53.897
90.9
-9.35
-15.8
-1.411
-2.4
—
0
-10.761
-18.2
-1.82
-3.07
-8.941
-15.09
-0.311
28.727
58.325
100
15.248
26.1
43.077
73.9
—
0
24.413
41.9
39.894
68.4
3.183
5.5
5.081
8.7
—
0
8.264
14.2
2.231
3.8
6.033
10.3
0.205
29.444
60.277
100
22.165
36.8
38.112
63.2
26.448
43.9
47.218
78.3
52.44
87
-14.328
-23.8
-11.61
-19.3
—
0
-25.938
-43.03
-6.363
-10.6
-19.575
-32.5
-0.68
28.766
42.736
100
9.602
22.5
33.134
77.5
6.195
14.5
21.052
49.3
51.795
121.2
-18.661
-43.7
-0.481
-1.1
—
0
-19.142
-44.8
-4.457
-10.4
-14.685
-34.4
-0.513
28.601
30.393
100
7.291
24
23.102
76
7.193
23.7
16.672
54.9
35.811
117.8
-12.709
-41.8
-6.047
-19.9
—
0
-18.756
-61.7
-2.738
-9.009
-16.018
-52.7
-0.602
26.601
46.455
100
11.073
23.8
35.382
76.2
11.841
25.5
19.725
42.5
35.359
76.1
0.023
0.05
6.55
14.1
—
0
6.573
14.1
0.03
0.06
6.543
14.1
0.246
26.601
62.416
100
16.71
26.8
45.706
73.2
13.224
21.2
24.939
40
44.11
70.7
1.596
2.6
-3.838
-6.1
—
0
-2.242
-3.6
-0.34
-0.5
-1.902
-3.05
-0.071
26.601
54.334
100
15.791
29.1
38.543
70.9
12.13
22.3
19.777
36.4
36.266
66.7
2.277
4.2
3.21
5.9
—
0
5.487
10.1
0.558
1
4.929
9.1
0.183
26.88
56.437
100
14.789
26.2
41.648
73.8
8.699
15.4
21.605
38.3
39.719
70.4
1.929
3.4
0.527
0.9
—
0
2.456
4.4
0.229
0.4
2.227
3.9
0.084
26.532
47.65
100
10.734
22.5
36.916
77.5
11.927
25
17.034
35.7
38.778
81.4
-1.862
-3.9
1.451
3
—
0
-0.411
-0.9
-0.096
-0.2
-0.315
-0.7
-0.012
26.402
58.389
100
16.615
28.5
41.774
71.5
12.56
21.5
21.626
37
35.66
61.1
6.114
10.5
1.208
2.1
—
0
7.322
12.5
2.437
4.2
4.885
8.4
0.185
26.402
40.91
100
9.88
24.2
31.04
75.9
8.99
22
16.86
41.2
30.3
74.1
0.74
1.8
-0.8
-2
0.14
0.3
-0.07
-0.2
-0.16
-0.4
0.1
0.2
—
26.4
46.09
100
13.06
28.3
33.03
71.7
9.39
20.4
16.01
34.7
29.03
63
4
8.7
1.32
2.9
-0.31
-0.7
5.31
11.5
1.42
3.1
3.89
8.4
0.15
26.38
42.48
100
12.36
29.1
30.11
70.9
8.83
20.8
14.59
34.3
26.97
63.5
3.15
7.4
1.78
4.2
-0.41
-1
4.93
11.6
1.12
2.6
3.81
9
0.15
26.19
41.57
9.73
31.84
7.48
15.83
27.1
4.74
0.76
0.77
5.5
-0.06
5.57
0.21
26.4
32.26
7
25.26
6.25
14.82
24.87
0.39
-0.29
0.22
0.1
0.45
-0.35
-0.01
26.19
37.03
7.82
29.21
7.91
15.88
27.25
1.97
-0.08
-0.08
1.89
0.8
1.09
0.04
26.14
37.48
10.39
27.09
7.28
16.23
27.07
0.01
-0.05
-0.02
-0.04
0.01
-0.05
—
23.61
38.42
9.53
28.89
11.03
17.06
28.86
0.03
-0.13
0.77
-0.11
0.48
-0.58
-0.03
23.11
31.73
7.49
24.24
6.42
15.07
24.97
-0.73
0.1
0.19
-0.64
-0.08
-0.55
-0.02
23.61
34.5
9.64
24.86
6.09
13.88
23.19
1.66
0.37
0.13
2.03
0.51
1.52
0.07
21.53
33.53
9.28
24.25
5.41
13.85
22.48
1.78
-0.07
0.13
1.7
0.59
1.11
0.05
21.51
32.68
8.06
24.63
7.88
12.48
20.83
3.79
-0.12
0.48
3.67
0.87
2.8
0.13
21.51
26.62
7.53
19.09
7.51
9.91
17.55
1.54
0.38
0.13
1.92
0.58
1.34
0.06
21.51
29.13
7.4
21.73
7.43
12.2
20.03
1.7
-0.13
0.4
1.57
0.53
1.05
0.05
21.51
31.82
12.31
19.52
8.26
10.61
19.33
0.19
0.06
0.46
0.24
0.29
-0.05
—
21.51
25.54
5.94
19.61
9.87
8.83
18.5
1.1
0.17
-0.2
1.27
0.1
1.17
0.04
26.08
22.43
6.47
15.95
5.66
8.08
13.69
2.26
0.04
-0.05
2.3
0.82
1.48
0.07
21.71
18.47
3.86
14.61
4.01
9.34
13.23
1.39
-0.08
-0.13
1.31
0.56
0.75
0.04
19.76
18.26
4.38
13.88
3.57
7.53
11.14
2.74
-0.09
0.04
2.65
0.82
1.82
0.09
19.76
20.03
4.8
15.23
5
7.8
12.62
2.62
—
0.35
2.96
0.6
2.36
0.12
19.56
16.78
3.41
13.38
4.51
7
10.68
2.69
-0.51
-0.83
2.18
0.6
1.58
0.08
19.56
15.78
3.33
12.45
2.89
7.66
10.44
2
0.28
-0.1
2.28
0.57
1.71
0.09
19.78
16.33
3.25
13.08
2.8
6.62
9.62
3.46
-0.16
0.2
3.3
0.9
2.4
0.12
19.56