Oncoinvent ASA
OSE:ONCIN
Income Statement
Earnings Waterfall
Oncoinvent ASA
Income Statement
Oncoinvent ASA
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
11
+372%
|
11
N/A
|
11
N/A
|
9
-19%
|
0
-98%
|
0
N/A
|
0
N/A
|
1
+176%
|
1
N/A
|
1
N/A
|
1
N/A
|
1
+29%
|
1
N/A
|
1
N/A
|
1
N/A
|
0
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-9%
|
1
+47%
|
1
N/A
|
1
N/A
|
1
+63%
|
5
+537%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(132)
|
(177)
|
(144)
|
(164)
|
(184)
|
(173)
|
(190)
|
(191)
|
(197)
|
(197)
|
(198)
|
(207)
|
(213)
|
(215)
|
(228)
|
(249)
|
(262)
|
(289)
|
(316)
|
(320)
|
(315)
|
(310)
|
(306)
|
(297)
|
(306)
|
(300)
|
(259)
|
(225)
|
(192)
|
(160)
|
(163)
|
(162)
|
(152)
|
(121)
|
|
| Selling, General & Administrative |
(21)
|
(30)
|
(28)
|
(33)
|
(28)
|
(50)
|
(50)
|
(54)
|
(39)
|
(42)
|
(46)
|
(43)
|
(38)
|
(59)
|
(73)
|
(81)
|
(84)
|
(90)
|
(85)
|
(97)
|
(96)
|
(94)
|
(97)
|
(83)
|
(85)
|
(85)
|
(82)
|
(82)
|
(73)
|
(66)
|
(59)
|
(54)
|
(48)
|
(35)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(111)
|
(146)
|
(115)
|
(131)
|
(143)
|
(123)
|
(139)
|
(137)
|
(148)
|
(154)
|
(152)
|
(164)
|
(153)
|
(155)
|
(154)
|
(167)
|
(177)
|
(198)
|
(230)
|
(222)
|
(218)
|
(215)
|
(208)
|
(213)
|
(220)
|
(214)
|
(177)
|
(143)
|
(119)
|
(93)
|
(103)
|
(107)
|
(104)
|
(85)
|
|
| Operating Income |
(132)
N/A
|
(177)
-34%
|
(144)
+18%
|
(164)
-14%
|
(184)
-12%
|
(173)
+6%
|
(190)
-10%
|
(191)
-1%
|
(195)
-2%
|
(186)
+5%
|
(187)
-1%
|
(196)
-5%
|
(204)
-4%
|
(215)
-5%
|
(228)
-6%
|
(248)
-9%
|
(261)
-5%
|
(288)
-10%
|
(316)
-10%
|
(319)
-1%
|
(314)
+1%
|
(310)
+2%
|
(306)
+1%
|
(297)
+3%
|
(306)
-3%
|
(299)
+2%
|
(259)
+14%
|
(225)
+13%
|
(192)
+15%
|
(159)
+17%
|
(162)
-2%
|
(161)
+1%
|
(151)
+6%
|
(115)
+24%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
2
|
2
|
2
|
2
|
2
|
4
|
3
|
3
|
3
|
1
|
3
|
2
|
11
|
10
|
8
|
4
|
(1)
|
5
|
5
|
3
|
0
|
1
|
3
|
3
|
6
|
1
|
(1)
|
2
|
5
|
7
|
9
|
4
|
8
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
3
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
8
|
(0)
|
|
| Pre-Tax Income |
(130)
N/A
|
(175)
-34%
|
(142)
+18%
|
(162)
-14%
|
(182)
-12%
|
(171)
+6%
|
(186)
-9%
|
(188)
-1%
|
(192)
-2%
|
(182)
+5%
|
(186)
-2%
|
(193)
-4%
|
(199)
-3%
|
(204)
-2%
|
(218)
-7%
|
(241)
-10%
|
(257)
-7%
|
(290)
-13%
|
(311)
-7%
|
(314)
-1%
|
(309)
+2%
|
(309)
+0%
|
(304)
+2%
|
(294)
+4%
|
(302)
-3%
|
(293)
+3%
|
(258)
+12%
|
(226)
+12%
|
(190)
+16%
|
(155)
+19%
|
(155)
-1%
|
(152)
+2%
|
(139)
+9%
|
(108)
+23%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(130)
|
(175)
|
(142)
|
(162)
|
(182)
|
(171)
|
(186)
|
(188)
|
(192)
|
(182)
|
(186)
|
(193)
|
(199)
|
(204)
|
(218)
|
(241)
|
(257)
|
(290)
|
(311)
|
(314)
|
(309)
|
(309)
|
(304)
|
(294)
|
(302)
|
(293)
|
(258)
|
(226)
|
(190)
|
(155)
|
(155)
|
(152)
|
(139)
|
(108)
|
|
| Net Income (Common) |
(130)
N/A
|
(175)
-34%
|
(142)
+18%
|
(162)
-14%
|
(182)
-12%
|
(171)
+6%
|
(186)
-9%
|
(188)
-1%
|
(192)
-2%
|
(182)
+5%
|
(186)
-2%
|
(193)
-4%
|
(199)
-3%
|
(204)
-2%
|
(218)
-7%
|
(241)
-10%
|
(257)
-7%
|
(290)
-13%
|
(311)
-7%
|
(314)
-1%
|
(309)
+2%
|
(309)
+0%
|
(304)
+2%
|
(294)
+4%
|
(302)
-3%
|
(293)
+3%
|
(258)
+12%
|
(226)
+12%
|
(190)
+16%
|
(155)
+19%
|
(155)
-1%
|
(152)
+2%
|
(139)
+9%
|
(108)
+23%
|
|
| EPS (Diluted) |
-4.17
N/A
|
-0.59
+86%
|
-0.33
+44%
|
-0.37
-12%
|
-3.98
-976%
|
-0.39
+90%
|
-0.42
-8%
|
-0.39
+7%
|
-3.58
-818%
|
-0.39
+89%
|
-0.39
N/A
|
-0.4
-3%
|
-3.38
-745%
|
-0.34
+90%
|
-0.31
+9%
|
-0.31
N/A
|
-0.39
-26%
|
-0.4
-3%
|
-0.42
-5%
|
-0.42
N/A
|
-40.35
-9 507%
|
-0.41
+99%
|
-0.4
+2%
|
-0.39
+3%
|
-39.11
-9 928%
|
-0.38
+99%
|
-0.76
-100%
|
-0.08
+89%
|
-13.3
-16 525%
|
-5.74
+57%
|
-4.33
+25%
|
-3.89
+10%
|
-3.95
-2%
|
-2.75
+30%
|
|