Ependion Statements
EP
Data from Ependion`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:
31 Mar, 2024
Next reporting period:
29 Jun, 2024
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
24 Oct, 2024
Ependion 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
598.52
1.5 %
100
299
50
299.52
3.6 %
50
58.811
9.8
172.66
28.8
225.02
-1.2 %
37.6
74.494
21.2 %
12.4
-9.622
-1.6
—
0
64.872
37 %
10.8
13.616
2.3
51.493
51.2 %
8.6
1.78
28.929
589.73
-4.8 %
100
300.58
51
289.15
-7.8 %
49
56.672
9.6
166.26
28.2
227.68
1.5 %
38.6
61.474
-31.1 %
10.4
-14.115
-2.4
—
0
47.359
-37 %
8
13.214
2.2
34.058
-35.1 %
5.8
1.133
30.071
619.33
-3 %
100
305.76
49.4
313.58
-0.7 %
50.6
52.985
8.6
167.18
27
224.41
-2.4 %
36.2
89.17
3.9 %
14.4
-14.038
-2.3
—
0
75.132
-1.8 %
12.1
22.617
3.7
52.498
-9.3 %
8.5
1.81
29.004
638.4
2.4 %
100
322.7
50.5
315.7
3.7 %
49.5
54.4
8.5
178.9
28
229.9
4.8 %
36
85.8
0.7 %
13.4
-9.3
-1.5
—
0
76.5
0.3 %
12
18.6
2.9
57.9
3.2 %
9.1
2
28.9
623.2
5.9 %
100
318.7
51.1
304.5
—
48.9
49.3
7.9
171.2
27.5
219.3
-58.3 %
35.2
85.2
35.9 %
13.7
-8.9
-1.4
—
0
76.3
38 %
12.2
20.5
3.3
56.1
9.8 %
9
1.95
28.8
588.6
3.8 %
100
—
0
—
—
0
—
0
—
0
525.9
5.7 %
89.3
62.7
-9.7 %
10.7
-7.3
-1.2
—
0
55.3
-18.7 %
9.4
4.3
0.7
51.1
—
8.7
1.69
30.2
566.8
6.3 %
100
—
0
—
—
0
—
0
—
0
497.4
1 %
87.8
69.4
70.1 %
12.2
-1.4
-0.2
—
0
68
78.5 %
12
16.7
2.9
51.1
83.2 %
9
1.77
28.9
533.2
21.2 %
100
—
0
—
—
0
—
0
—
0
492.3
19.6 %
92.3
40.8
44.7 %
7.7
-2.8
-0.5
—
0
38.1
54.3 %
7.1
10
1.9
27.9
74.4 %
5.2
0.97
28.8
439.9
-5.7 %
100
—
0
—
—
0
—
0
—
0
411.7
-7.4 %
93.6
28.2
28.8 %
6.4
-3.5
-0.8
—
0
24.7
42.8 %
5.6
8.6
2
16
49.5 %
3.6
0.56
28.6
466.4
13.3 %
100
—
0
—
—
0
—
0
—
0
444.5
17 %
95.3
21.9
-31.3 %
4.7
-4.6
-1
—
0
17.3
-35 %
3.7
6.5
1.4
10.7
-50.2 %
2.3
0.36
30
411.7
5.6 %
100
—
0
—
—
0
—
0
—
0
379.8
-0.1 %
92.3
31.9
225.5 %
7.7
-5.3
-1.3
—
0
26.6
885.2 %
6.5
5
1.2
21.5
1031.6 %
5.2
0.75
28.6
389.8
11.1 %
100
—
0
—
—
0
—
0
—
0
380
9.7 %
97.5
9.8
113 %
2.5
-7.1
-1.8
—
0
2.7
-12.9 %
0.7
0.8
0.2
1.9
11.8 %
0.5
0.07
27.1
350.9
0.2 %
100
—
0
—
—
0
—
0
—
0
346.3
-2.6 %
98.7
4.6
188.5 %
1.3
-1.6
-0.5
—
0
3.1
123.1 %
0.9
1.4
0.4
1.7
114.5 %
0.5
0.06
27.6
350.2
4.6 %
100
—
0
—
—
0
—
0
—
0
355.4
7.7 %
101.5
-5.2
-210.6 %
-1.5
-8.2
-2.3
—
0
-13.4
—
-3.8
-1.7
-0.5
-11.7
-880 %
-3.3
-0.43
27.1
334.7
-6.4 %
100
—
0
—
—
0
—
0
—
0
330
-5.6 %
98.6
4.7
-40.5 %
1.4
-4.7
-1.4
—
0
—
-100 %
0
-1.2
-0.4
1.5
287.5 %
0.4
0.05
29.1
357.5
-9.6 %
100
—
0
—
—
0
—
0
—
0
349.5
-9.7 %
97.8
7.9
-6 %
2.2
-7.6
-2.1
—
0
0.4
-94.4 %
0.1
1.2
0.3
-0.8
-115.1 %
-0.2
-0.03
26.6
395.3
-4.8 %
100
—
0
—
—
0
—
0
—
0
386.9
-1.6 %
97.9
8.4
-61.8 %
2.1
-1.2
-0.3
—
0
7.2
-61.9 %
1.8
1.9
0.5
5.3
-57.6 %
1.3
0.19
28.2
415.3
6.1 %
100
—
0
—
—
0
—
0
—
0
393.3
8.8 %
94.7
22
-26.4 %
5.3
-3.1
-0.7
—
0
18.9
-27.6 %
4.6
6.5
1.6
12.5
-33.2 %
3
0.42
29.5
391.4
2.7 %
100
—
0
—
—
0
—
0
—
0
361.5
0.5 %
92.4
29.9
39.1 %
7.6
-3.8
-1
—
0
26.1
31.8 %
6.7
7.3
1.9
18.7
37.5 %
4.8
0.65
28.8
381.2
2.8 %
100
—
0
—
—
0
—
0
—
0
359.7
5.5 %
94.4
21.5
-28.6 %
5.6
-1.7
-0.4
—
0
19.8
-26.7 %
5.2
6
1.6
13.6
-32.3 %
3.6
0.48
28.3
370.9
-2.7 %
100
—
0
—
—
0
—
0
—
0
340.8
-5.6 %
91.9
30.1
49 %
8.1
-3
-0.8
—
0
27
64.6 %
7.3
7
1.9
20.1
59.5 %
5.4
0.7
28.6
381.2
12.6 %
100
—
0
—
—
0
—
0
—
0
361
12.6 %
94.7
20.2
14.1 %
5.3
-3.8
-1
—
0
16.4
9.3 %
4.3
3.9
1
12.6
14.5 %
3.3
0.43
29.5
338.4
-6.2 %
100
—
0
—
—
0
—
0
—
0
320.7
-6.4 %
94.8
17.7
-1.7 %
5.2
-2.7
-0.8
—
0
15
-11.2 %
4.4
4
1.2
11
6.8 %
3.3
0.38
28.6
360.8
7.1 %
100
—
0
—
—
0
—
0
—
0
342.8
7.6 %
95
18
-0.6 %
5
-1.1
-0.3
—
0
16.9
15 %
4.7
6.4
1.8
10.3
7.3 %
2.9
0.36
28.6
336.8
4.4 %
100
—
0
—
—
0
—
0
—
0
318.7
-0.2 %
94.6
18.1
432.4 %
5.4
-3.3
-1
—
0
14.7
1570 %
4.4
5.2
1.5
9.6
1300 %
2.9
0.34
28.6
322.6
11.6 %
100
—
0
—
—
0
—
0
—
0
319.2
12.6 %
98.9
3.4
-39.3 %
1.1
-4.4
-1.4
—
0
-1
-242.9 %
-0.3
—
0
-0.8
69.2 %
-0.2
-0.03
30.2
289.1
-4.9 %
100
—
0
—
—
0
—
0
—
0
283.5
-4.7 %
98.1
5.6
-13.8 %
1.9
-5
-1.7
—
0
0.7
-12.5 %
0.2
2.8
1
-2.6
-533.3 %
-0.9
-0.09
28.7
304
4.8 %
100
—
0
—
—
0
—
0
—
0
297.5
3.4 %
97.9
6.5
160 %
2.1
-5.6
-1.8
—
0
0.8
118.6 %
0.3
—
0
0.6
114.6 %
0.2
0.03
21.9
290.2
1.3 %
100
—
0
—
—
0
—
0
—
0
287.7
25.5 %
99.1
2.5
-95.6 %
0.9
-6.8
-2.3
—
0
-4.3
-248.3 %
-1.5
-0.5
-0.2
-4.1
53.9 %
-1.4
-0.19
21.9
286.6
5.7 %
100
—
0
—
—
0
—
0
—
0
229.3
-13.9 %
80
57.3
1119.1 %
20
-4.4
-1.5
—
0
2.9
104.1 %
1
11.6
4
-8.9
87.8 %
-3.1
-0.41
21.9
271.1
-4.3 %
100
—
0
—
—
0
—
0
—
0
266.4
-4.6 %
98.3
4.7
11.9 %
1.7
-4.3
-1.6
—
0
-71.2
-10271.4 %
-26.3
1.6
0.6
-72.8
-2596.3 %
-26.9
-3.33
21.9
283.3
1 %
100
—
0
—
—
0
—
0
—
0
279.1
-2.4 %
98.5
4.2
176.4 %
1.5
-3.4
-1.2
—
0
0.7
101.2 %
0.2
3.5
1.2
-2.7
93.5 %
-1
-0.12
21.9
280.5
-15.8 %
100
—
0
—
—
0
—
0
—
0
286
-16.8 %
102
-5.5
48.6 %
-2
-1.2
-0.4
—
0
-56.7
-357.3 %
-20.2
-14.8
-5.3
-41.7
-233.6 %
-14.9
-1.9
21.9
333
3.3 %
100
—
0
—
—
0
—
0
—
0
343.7
10.8 %
103.2
-10.7
-189.2 %
-3.2
-1.7
-0.5
—
0
-12.4
-202.5 %
-3.7
0.1
0.03
-12.5
-248.8 %
-3.8
-0.57
21.9
322.3
-12.3 %
100
—
0
—
—
0
—
0
—
0
310.3
-9.6 %
96.3
12
-50.4 %
3.7
0.1
0.03
—
0
12.1
-41.5 %
3.8
3.8
1.2
8.4
-34.4 %
2.6
0.38
21.9
367.5
4.5 %
100
—
0
—
—
0
—
0
—
0
343.3
5.6 %
93.4
24.2
-9.4 %
6.6
-3.5
-1
—
0
20.7
-9.6 %
5.6
7.8
2.1
12.8
-16.3 %
3.5
0.59
21.9
351.8
-3.7 %
100
—
0
—
—
0
—
0
—
0
325.1
-7.5 %
92.4
26.7
92.1 %
7.6
-3.8
-1.08
—
0
22.9
62.4 %
6.5
7.8
2.2
15.3
70 %
4.3
0.7
21.9
365.4
9.2 %
100
—
0
—
—
0
—
0
—
0
351.5
10.9 %
96.2
13.9
-21.9 %
3.8
0.2
0.05
—
0
14.1
13.7 %
3.9
5.2
1.4
9
15.4 %
2.5
0.41
21.9
334.6
—
100
—
0
—
—
0
—
0
—
0
316.9
—
94.7
17.8
—
5.3
-5.4
-1.6
—
0
12.4
—
3.7
4
1.2
7.8
—
2.3
0.36
21.9