Bonesupport Holding AB
STO:BONEX
Income Statement
Earnings Waterfall
Bonesupport Holding AB
Revenue
|
655.8m
SEK
|
Cost of Revenue
|
-52.4m
SEK
|
Gross Profit
|
603.4m
SEK
|
Operating Expenses
|
-557.9m
SEK
|
Operating Income
|
45.5m
SEK
|
Other Expenses
|
221.1m
SEK
|
Net Income
|
266.6m
SEK
|
Income Statement
Bonesupport Holding AB
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 |
105
N/A
|
114
+9%
|
126
+11%
|
132
+5%
|
129
-2%
|
128
-1%
|
119
-7%
|
101
-15%
|
97
-4%
|
98
+2%
|
108
+9%
|
132
+23%
|
155
+17%
|
166
+7%
|
165
-1%
|
174
+5%
|
181
+4%
|
182
+1%
|
198
+9%
|
205
+3%
|
213
+4%
|
234
+10%
|
257
+10%
|
287
+12%
|
329
+15%
|
382
+16%
|
448
+17%
|
522
+16%
|
591
+13%
|
656
+11%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(16)
|
(16)
|
(18)
|
(16)
|
(17)
|
(19)
|
(18)
|
(16)
|
(15)
|
(16)
|
(17)
|
(19)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(20)
|
(22)
|
(23)
|
(24)
|
(27)
|
(29)
|
(31)
|
(36)
|
(40)
|
(45)
|
(50)
|
(52)
|
|
Gross Profit |
88
N/A
|
98
+10%
|
108
+11%
|
116
+7%
|
112
-3%
|
109
-3%
|
101
-7%
|
84
-17%
|
81
-3%
|
83
+2%
|
90
+9%
|
113
+25%
|
136
+20%
|
146
+8%
|
145
-1%
|
155
+7%
|
162
+4%
|
163
+1%
|
178
+9%
|
183
+3%
|
190
+4%
|
210
+11%
|
230
+10%
|
258
+12%
|
298
+15%
|
346
+16%
|
408
+18%
|
477
+17%
|
541
+13%
|
603
+12%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(184)
|
(200)
|
(208)
|
(210)
|
(216)
|
(214)
|
(226)
|
(247)
|
(264)
|
(264)
|
(282)
|
(279)
|
(304)
|
(295)
|
(269)
|
(265)
|
(271)
|
(252)
|
(269)
|
(268)
|
(281)
|
(287)
|
(296)
|
(325)
|
(405)
|
(393)
|
(434)
|
(474)
|
(559)
|
(558)
|
|
Selling, General & Administrative |
(140)
|
(160)
|
(154)
|
(153)
|
(150)
|
(148)
|
(163)
|
(181)
|
(192)
|
(199)
|
(215)
|
(213)
|
(226)
|
(227)
|
(204)
|
(207)
|
(201)
|
(197)
|
(214)
|
(212)
|
(222)
|
(238)
|
(252)
|
(283)
|
(312)
|
(341)
|
(382)
|
(418)
|
(462)
|
(498)
|
|
Research & Development |
(38)
|
(42)
|
(54)
|
(56)
|
(61)
|
(66)
|
(65)
|
(68)
|
(66)
|
(68)
|
(67)
|
(68)
|
(69)
|
(68)
|
(66)
|
(60)
|
(58)
|
(38)
|
(39)
|
(39)
|
(53)
|
(53)
|
(51)
|
(53)
|
(53)
|
(53)
|
(54)
|
(54)
|
(57)
|
(59)
|
|
Other Operating Expenses |
(5)
|
2
|
(0)
|
(1)
|
(5)
|
0
|
2
|
2
|
(6)
|
2
|
(0)
|
2
|
(9)
|
1
|
1
|
1
|
(13)
|
(17)
|
(16)
|
(17)
|
(6)
|
3
|
7
|
11
|
(40)
|
1
|
2
|
(2)
|
(40)
|
(1)
|
|
Operating Income |
(95)
N/A
|
(103)
-7%
|
(100)
+2%
|
(94)
+6%
|
(103)
-10%
|
(105)
-1%
|
(124)
-19%
|
(163)
-31%
|
(182)
-12%
|
(182)
+0%
|
(192)
-6%
|
(166)
+13%
|
(168)
-1%
|
(148)
+12%
|
(124)
+16%
|
(111)
+11%
|
(110)
+1%
|
(89)
+19%
|
(92)
-3%
|
(86)
+6%
|
(91)
-7%
|
(77)
+15%
|
(66)
+14%
|
(67)
-1%
|
(107)
-60%
|
(47)
+56%
|
(27)
+44%
|
2
N/A
|
(18)
N/A
|
45
N/A
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
(9)
|
(21)
|
(24)
|
(17)
|
(15)
|
(25)
|
(20)
|
(18)
|
7
|
(0)
|
(0)
|
(0)
|
10
|
(0)
|
(0)
|
(1)
|
10
|
(1)
|
(1)
|
(0)
|
9
|
(1)
|
(1)
|
(1)
|
42
|
(0)
|
(0)
|
(2)
|
34
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(5)
|
0
|
(0)
|
(0)
|
(9)
|
(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
|
|
Pre-Tax Income |
(110)
N/A
|
(123)
-13%
|
(124)
0%
|
(111)
+10%
|
(128)
-15%
|
(130)
-2%
|
(145)
-11%
|
(181)
-25%
|
(175)
+3%
|
(182)
-4%
|
(192)
-6%
|
(166)
+13%
|
(158)
+5%
|
(148)
+6%
|
(124)
+16%
|
(112)
+10%
|
(99)
+11%
|
(90)
+9%
|
(92)
-3%
|
(86)
+7%
|
(82)
+5%
|
(78)
+4%
|
(67)
+14%
|
(68)
-1%
|
(65)
+5%
|
(47)
+27%
|
(27)
+44%
|
0
N/A
|
16
+3 722%
|
47
+196%
|
|
Net Income | |||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
213
|
229
|
220
|
|
Income from Continuing Operations |
(110)
|
(124)
|
(124)
|
(112)
|
(129)
|
(132)
|
(146)
|
(182)
|
(176)
|
(183)
|
(193)
|
(167)
|
(161)
|
(151)
|
(127)
|
(115)
|
(101)
|
(92)
|
(96)
|
(88)
|
(86)
|
(82)
|
(71)
|
(72)
|
(68)
|
(51)
|
(30)
|
214
|
245
|
267
|
|
Net Income (Common) |
(110)
N/A
|
(124)
-12%
|
(124)
0%
|
(112)
+10%
|
(129)
-15%
|
(132)
-2%
|
(146)
-11%
|
(182)
-25%
|
(176)
+3%
|
(183)
-4%
|
(193)
-5%
|
(167)
+13%
|
(161)
+4%
|
(151)
+6%
|
(127)
+16%
|
(115)
+9%
|
(101)
+12%
|
(92)
+9%
|
(75)
+18%
|
(68)
+9%
|
(86)
-25%
|
(82)
+4%
|
(71)
+13%
|
(72)
-1%
|
(68)
+5%
|
(51)
+24%
|
(30)
+42%
|
214
N/A
|
245
+15%
|
267
+9%
|
|
EPS (Diluted) |
-4.26
N/A
|
-4.26
N/A
|
-4.11
+4%
|
-2.29
+44%
|
-3.24
-41%
|
-2.6
+20%
|
-2.87
-10%
|
-3.58
-25%
|
-3.46
+3%
|
-3.53
-2%
|
-3.72
-5%
|
-3.23
+13%
|
-3.1
+4%
|
-2.91
+6%
|
-2.19
+25%
|
-1.81
+17%
|
-1.72
+5%
|
-1.44
+16%
|
-1.17
+19%
|
-1.06
+9%
|
-1.34
-26%
|
-1.27
+5%
|
-1.1
+13%
|
-1.12
-2%
|
-1.06
+5%
|
-0.8
+25%
|
-0.47
+41%
|
3.24
N/A
|
3.74
+15%
|
4
+7%
|