Olink Holding AB (publ)
F:6XA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Olink Holding AB (publ)
F:6XA
|
SE |
|
W
|
White Pearl Technology Group AB
STO:WPTG B
|
SE |
|
S
|
SFK Construction Holdings Ltd
HKEX:1447
|
HK |
|
B
|
Barclays PLC
OTC:BCLYF
|
UK |
|
Eagle Pharmaceuticals Inc
OTC:EGRX
|
US |
|
R
|
Roche Holding AG
DUS:RHO
|
CH |
|
K
|
Kingsgate Consolidated Ltd
OTC:KSKGF
|
AU |
Income Statement
Earnings Waterfall
Olink Holding AB (publ)
Income Statement
Olink Holding AB (publ)
| Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Revenue |
51
N/A
|
95
+85%
|
104
+9%
|
114
+9%
|
126
+10%
|
140
+11%
|
145
+3%
|
147
+1%
|
159
+8%
|
170
+7%
|
171
+1%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(18)
|
(37)
|
(41)
|
(46)
|
(49)
|
(45)
|
(46)
|
(48)
|
(50)
|
(55)
|
(57)
|
|
| Gross Profit |
33
N/A
|
58
+77%
|
63
+8%
|
68
+8%
|
77
+13%
|
95
+23%
|
99
+5%
|
99
+0%
|
109
+10%
|
114
+5%
|
114
0%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(70)
|
(103)
|
(110)
|
(118)
|
(123)
|
(125)
|
(131)
|
(135)
|
(145)
|
(165)
|
(172)
|
|
| Selling, General & Administrative |
(57)
|
(70)
|
(87)
|
(92)
|
(95)
|
(88)
|
(103)
|
(107)
|
(114)
|
(118)
|
(135)
|
|
| Research & Development |
(13)
|
(21)
|
(24)
|
(26)
|
(28)
|
(23)
|
(27)
|
(27)
|
(29)
|
(31)
|
(38)
|
|
| Depreciation & Amortization |
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(16)
|
0
|
|
| Other Operating Expenses |
1
|
0
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
|
| Operating Income |
(37)
N/A
|
(45)
-21%
|
(47)
-5%
|
(50)
-7%
|
(47)
+7%
|
(31)
+34%
|
(32)
-4%
|
(36)
-14%
|
(36)
+1%
|
(50)
-41%
|
(58)
-15%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(3)
|
(0)
|
3
|
18
|
19
|
15
|
13
|
13
|
12
|
10
|
15
|
|
| Total Other Income |
(2)
|
(2)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(41)
N/A
|
(47)
-13%
|
(44)
+5%
|
(33)
+26%
|
(28)
+16%
|
(15)
+44%
|
(18)
-19%
|
(23)
-24%
|
(23)
-3%
|
(40)
-71%
|
(42)
-6%
|
|
| Net Income | ||||||||||||
| Tax Provision |
11
|
8
|
8
|
2
|
1
|
3
|
4
|
5
|
5
|
8
|
9
|
|
| Income from Continuing Operations |
(30)
|
(38)
|
(36)
|
(30)
|
(26)
|
(13)
|
(15)
|
(18)
|
(19)
|
(32)
|
(34)
|
|
| Net Income (Common) |
(35)
N/A
|
(43)
-23%
|
(36)
+15%
|
(30)
+16%
|
(26)
+14%
|
(13)
+51%
|
(15)
-13%
|
(18)
-24%
|
(19)
-3%
|
(32)
-70%
|
(34)
-7%
|
|
| EPS (Diluted) |
-0.3
N/A
|
-0.36
-20%
|
-0.31
+14%
|
-0.26
+16%
|
-0.22
+15%
|
-0.11
+50%
|
-0.11
N/A
|
-0.14
-27%
|
-0.14
N/A
|
-0.25
-79%
|
-0.27
-8%
|
|