Biotage AB
STO:BIOT
Income Statement
Earnings Waterfall
Biotage AB
Revenue
|
2B
SEK
|
Cost of Revenue
|
-749m
SEK
|
Gross Profit
|
1.2B
SEK
|
Operating Expenses
|
-905m
SEK
|
Operating Income
|
327m
SEK
|
Other Expenses
|
-91m
SEK
|
Net Income
|
236m
SEK
|
Income Statement
Biotage AB
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
455
N/A
|
459
+1%
|
474
+3%
|
490
+3%
|
521
+6%
|
549
+5%
|
580
+6%
|
611
+5%
|
625
+2%
|
640
+2%
|
657
+3%
|
668
+2%
|
694
+4%
|
728
+5%
|
738
+1%
|
748
+1%
|
771
+3%
|
811
+5%
|
865
+7%
|
911
+5%
|
951
+4%
|
997
+5%
|
1 047
+5%
|
1 101
+5%
|
1 131
+3%
|
1 103
-2%
|
1 083
-2%
|
1 092
+1%
|
1 096
+0%
|
1 146
+4%
|
1 188
+4%
|
1 232
+4%
|
1 336
+8%
|
1 428
+7%
|
1 524
+7%
|
1 566
+3%
|
1 541
-2%
|
1 555
+1%
|
1 603
+3%
|
1 862
+16%
|
1 981
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(202)
|
(206)
|
(215)
|
(223)
|
(236)
|
(245)
|
(257)
|
(268)
|
(272)
|
(278)
|
(283)
|
(282)
|
(286)
|
(292)
|
(292)
|
(291)
|
(300)
|
(317)
|
(337)
|
(354)
|
(368)
|
(383)
|
(397)
|
(416)
|
(425)
|
(419)
|
(416)
|
(426)
|
(426)
|
(447)
|
(467)
|
(477)
|
(518)
|
(552)
|
(590)
|
(618)
|
(614)
|
(614)
|
(621)
|
(713)
|
(749)
|
|
Gross Profit |
253
N/A
|
253
0%
|
259
+2%
|
267
+3%
|
285
+7%
|
304
+7%
|
323
+6%
|
343
+6%
|
353
+3%
|
362
+2%
|
374
+3%
|
386
+3%
|
408
+6%
|
436
+7%
|
447
+3%
|
457
+2%
|
471
+3%
|
494
+5%
|
528
+7%
|
557
+5%
|
583
+5%
|
614
+5%
|
651
+6%
|
685
+5%
|
706
+3%
|
684
-3%
|
667
-2%
|
667
0%
|
671
+1%
|
699
+4%
|
721
+3%
|
755
+5%
|
818
+8%
|
876
+7%
|
934
+7%
|
948
+1%
|
927
-2%
|
941
+2%
|
982
+4%
|
1 149
+17%
|
1 232
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(210)
|
(209)
|
(210)
|
(211)
|
(214)
|
(228)
|
(241)
|
(269)
|
(273)
|
(275)
|
(279)
|
(294)
|
(297)
|
(312)
|
(321)
|
(331)
|
(330)
|
(341)
|
(359)
|
(396)
|
(401)
|
(428)
|
(445)
|
(477)
|
(486)
|
(496)
|
(483)
|
(480)
|
(447)
|
(437)
|
(452)
|
(500)
|
(531)
|
(558)
|
(587)
|
(641)
|
(629)
|
(663)
|
(735)
|
(817)
|
(905)
|
|
Selling, General & Administrative |
(178)
|
(178)
|
(182)
|
(179)
|
(196)
|
(204)
|
(214)
|
(214)
|
(224)
|
(230)
|
(234)
|
(237)
|
(253)
|
(259)
|
(262)
|
(254)
|
(274)
|
(291)
|
(309)
|
(313)
|
(338)
|
(352)
|
(374)
|
(360)
|
(414)
|
(415)
|
(393)
|
(337)
|
(356)
|
(352)
|
(372)
|
(374)
|
(440)
|
(476)
|
(503)
|
(466)
|
(534)
|
(546)
|
(588)
|
(564)
|
(707)
|
|
Research & Development |
(34)
|
(34)
|
(35)
|
(15)
|
(43)
|
(44)
|
(47)
|
(20)
|
(49)
|
(51)
|
(52)
|
(17)
|
(52)
|
(52)
|
(53)
|
(34)
|
(56)
|
(60)
|
(59)
|
(43)
|
(70)
|
(72)
|
(77)
|
(50)
|
(79)
|
(79)
|
(76)
|
(44)
|
0
|
(57)
|
(60)
|
(56)
|
(96)
|
(98)
|
(107)
|
(68)
|
(112)
|
(124)
|
(140)
|
(95)
|
(174)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(136)
|
0
|
|
Other Operating Expenses |
2
|
3
|
6
|
14
|
25
|
20
|
20
|
2
|
(0)
|
6
|
7
|
1
|
7
|
(1)
|
(7)
|
(13)
|
1
|
10
|
10
|
(6)
|
6
|
(4)
|
7
|
(2)
|
8
|
(0)
|
(12)
|
(32)
|
(91)
|
(27)
|
(19)
|
(5)
|
5
|
16
|
23
|
(18)
|
17
|
7
|
(7)
|
(22)
|
(24)
|
|
Operating Income |
43
N/A
|
44
+3%
|
49
+11%
|
56
+14%
|
71
+27%
|
76
+6%
|
82
+8%
|
73
-11%
|
81
+10%
|
87
+8%
|
95
+9%
|
92
-3%
|
110
+20%
|
123
+12%
|
126
+2%
|
125
0%
|
141
+12%
|
153
+9%
|
169
+11%
|
160
-5%
|
182
+13%
|
187
+3%
|
206
+10%
|
208
+1%
|
220
+6%
|
188
-14%
|
184
-2%
|
187
+1%
|
224
+20%
|
262
+17%
|
270
+3%
|
255
-5%
|
288
+13%
|
318
+11%
|
347
+9%
|
307
-12%
|
298
-3%
|
278
-7%
|
247
-11%
|
332
+34%
|
327
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
4
|
6
|
5
|
12
|
7
|
4
|
6
|
3
|
(0)
|
1
|
(2)
|
0
|
(6)
|
(6)
|
(3)
|
11
|
5
|
7
|
4
|
18
|
2
|
(1)
|
10
|
6
|
12
|
24
|
11
|
10
|
4
|
(8)
|
(7)
|
4
|
(4)
|
(20)
|
(30)
|
28
|
27
|
36
|
29
|
23
|
(38)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(3)
|
(1)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(13)
|
(33)
|
(34)
|
(33)
|
0
|
|
Total Other Income |
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
(19)
|
0
|
|
Pre-Tax Income |
47
N/A
|
50
+6%
|
54
+9%
|
68
+27%
|
78
+15%
|
80
+2%
|
88
+10%
|
76
-13%
|
80
+5%
|
88
+9%
|
94
+7%
|
92
-1%
|
105
+13%
|
118
+12%
|
122
+4%
|
136
+11%
|
146
+7%
|
160
+10%
|
173
+8%
|
176
+2%
|
183
+4%
|
186
+2%
|
216
+16%
|
212
-2%
|
231
+9%
|
212
-9%
|
195
-8%
|
223
+14%
|
228
+3%
|
254
+11%
|
263
+4%
|
269
+2%
|
284
+5%
|
298
+5%
|
317
+6%
|
348
+10%
|
312
-10%
|
281
-10%
|
242
-14%
|
303
+25%
|
289
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(1)
|
(1)
|
(4)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(1)
|
2
|
0
|
0
|
1
|
(1)
|
2
|
3
|
2
|
2
|
(9)
|
(13)
|
(13)
|
(20)
|
(25)
|
(31)
|
(33)
|
(46)
|
(47)
|
(54)
|
(66)
|
(59)
|
(64)
|
(68)
|
(71)
|
(78)
|
(80)
|
(73)
|
(65)
|
(53)
|
(57)
|
(53)
|
|
Income from Continuing Operations |
46
|
49
|
53
|
65
|
75
|
76
|
83
|
73
|
78
|
87
|
96
|
93
|
105
|
118
|
122
|
139
|
148
|
162
|
175
|
168
|
170
|
173
|
196
|
187
|
201
|
179
|
149
|
175
|
174
|
188
|
203
|
205
|
216
|
227
|
239
|
268
|
239
|
216
|
189
|
246
|
236
|
|
Net Income (Common) |
46
N/A
|
49
+5%
|
53
+8%
|
65
+22%
|
75
+16%
|
76
+0%
|
83
+10%
|
73
-12%
|
78
+6%
|
87
+12%
|
96
+11%
|
93
-3%
|
105
+13%
|
118
+12%
|
122
+3%
|
139
+14%
|
148
+7%
|
162
+9%
|
175
+8%
|
168
-4%
|
170
+2%
|
173
+2%
|
196
+13%
|
187
-5%
|
201
+7%
|
179
-11%
|
149
-16%
|
175
+17%
|
174
-1%
|
188
+8%
|
203
+8%
|
205
+1%
|
216
+5%
|
227
+5%
|
239
+5%
|
268
+12%
|
239
-11%
|
216
-10%
|
189
-13%
|
246
+30%
|
236
-4%
|
|
EPS (Diluted) |
0.71
N/A
|
0.75
+6%
|
0.8
+7%
|
1
+25%
|
1.17
+17%
|
1.17
N/A
|
1.28
+9%
|
1.13
-12%
|
1.19
+5%
|
1.33
+12%
|
1.48
+11%
|
1.43
-3%
|
1.63
+14%
|
1.83
+12%
|
1.88
+3%
|
2.14
+14%
|
2.29
+7%
|
2.5
+9%
|
2.7
+8%
|
2.59
-4%
|
2.62
+1%
|
2.66
+2%
|
3
+13%
|
2.87
-4%
|
3.08
+7%
|
2.74
-11%
|
2.29
-16%
|
2.69
+17%
|
2.67
-1%
|
2.88
+8%
|
3.12
+8%
|
3.13
+0%
|
3.26
+4%
|
3.44
+6%
|
3.61
+5%
|
4.05
+12%
|
3.61
-11%
|
3.1
-14%
|
2.35
-24%
|
3.32
+41%
|
2.94
-11%
|