Vitrolife AB
STO:VITR

Watchlist Manager
Vitrolife AB Logo
Vitrolife AB
STO:VITR
Watchlist
Price: 221.4 SEK 4.04% Market Closed
Market Cap: 30B SEK
Have any thoughts about
Vitrolife AB?
Write Note

Income Statement

Earnings Waterfall
Vitrolife AB

Revenue
3.6B SEK
Cost of Revenue
-1.5B SEK
Gross Profit
2.1B SEK
Operating Expenses
-5.6B SEK
Operating Income
-3.6B SEK
Other Expenses
-249m SEK
Net Income
-3.8B SEK

Income Statement
Vitrolife AB

Rotate your device to view
Income Statement
Currency: SEK
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 Jun-2024 Sep-2024
Revenue
Revenue
497
N/A
511
+3%
554
+8%
609
+10%
660
+8%
722
+9%
747
+3%
771
+3%
804
+4%
856
+6%
913
+7%
991
+8%
1 026
+4%
1 046
+2%
1 066
+2%
1 064
0%
1 102
+4%
1 151
+4%
1 199
+4%
1 297
+8%
1 391
+7%
1 480
+6%
1 502
+1%
1 331
-11%
1 273
-4%
1 246
-2%
1 291
+4%
1 464
+13%
1 549
+6%
1 681
+9%
2 054
+22%
2 501
+22%
2 893
+16%
3 234
+12%
3 336
+3%
3 412
+2%
3 462
+1%
3 512
+1%
3 499
0%
3 535
+1%
3 554
+1%
Gross Profit
Cost of Revenue
(155)
(161)
(179)
(201)
(222)
(237)
(243)
(252)
(274)
(295)
(319)
(347)
(350)
(365)
(371)
(368)
(382)
(390)
(412)
(452)
(490)
(541)
(556)
(518)
(504)
(478)
(482)
(529)
(550)
(635)
(836)
(1 050)
(1 278)
(1 454)
(1 491)
(1 532)
(1 536)
(1 534)
(1 526)
(1 503)
(1 487)
Gross Profit
342
N/A
349
+2%
375
+7%
407
+9%
438
+8%
485
+11%
504
+4%
518
+3%
530
+2%
561
+6%
594
+6%
644
+8%
676
+5%
682
+1%
695
+2%
696
+0%
721
+4%
761
+6%
788
+3%
845
+7%
901
+7%
939
+4%
946
+1%
813
-14%
768
-5%
768
0%
809
+5%
935
+16%
998
+7%
1 046
+5%
1 218
+16%
1 451
+19%
1 615
+11%
1 780
+10%
1 845
+4%
1 880
+2%
1 926
+2%
1 978
+3%
1 973
0%
2 032
+3%
2 067
+2%
Operating Income
Operating Expenses
(213)
(206)
(222)
(238)
(246)
(258)
(265)
(269)
(289)
(313)
(319)
(336)
(344)
(344)
(343)
(340)
(342)
(347)
(380)
(413)
(442)
(450)
(468)
(441)
(415)
(401)
(390)
(422)
(455)
(620)
(792)
(961)
(1 091)
(1 128)
(1 166)
(1 188)
(1 232)
(1 240)
(5 554)
(5 583)
(5 623)
Selling, General & Administrative
(168)
(172)
(186)
(195)
(213)
(220)
(223)
(231)
(235)
(245)
(254)
(262)
(266)
(265)
(276)
(276)
(278)
(280)
(293)
(318)
(342)
(336)
(365)
(342)
(324)
(294)
(307)
(333)
(353)
(468)
(657)
(812)
(960)
(787)
(1 047)
(1 075)
(1 092)
(883)
(1 057)
(1 025)
(991)
Research & Development
(53)
(42)
(45)
(48)
(56)
(56)
(53)
(55)
(55)
(59)
(68)
(70)
(71)
(67)
(69)
(70)
(70)
(71)
(74)
(79)
(88)
(94)
(105)
(102)
(97)
(88)
0
(69)
(79)
(112)
(134)
(152)
(157)
(132)
(133)
(123)
(121)
(122)
(124)
(117)
(115)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(8)
0
0
0
(6)
0
0
0
(5)
0
0
0
(21)
0
0
0
(21)
0
0
0
(38)
0
0
0
(226)
0
0
0
(239)
(124)
(189)
(256)
Other Operating Expenses
7
8
9
5
23
18
11
18
1
(2)
3
(4)
(7)
(5)
2
7
6
9
(14)
(16)
(12)
0
2
3
6
3
(83)
(19)
(23)
(2)
(1)
2
27
17
14
10
(19)
4
(4 249)
(4 252)
(4 261)
Operating Income
129
N/A
143
+11%
153
+7%
170
+11%
192
+13%
227
+18%
239
+5%
250
+5%
241
-4%
248
+3%
275
+11%
308
+12%
332
+8%
338
+2%
352
+4%
356
+1%
379
+6%
414
+9%
408
-2%
432
+6%
459
+6%
488
+6%
478
-2%
372
-22%
354
-5%
367
+4%
419
+14%
513
+23%
543
+6%
426
-22%
426
+0%
490
+15%
525
+7%
652
+24%
679
+4%
692
+2%
694
+0%
738
+6%
(3 581)
N/A
(3 551)
+1%
(3 556)
0%
Pre-Tax Income
Interest Income Expense
3
4
7
7
2
(1)
(4)
(1)
0
1
2
0
(3)
3
5
8
2
1
7
4
18
5
8
4
(2)
(10)
1
5
3
33
(23)
(27)
(55)
(76)
(64)
(111)
(108)
(143)
(118)
(90)
(82)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
(16)
0
0
0
(0)
0
0
0
9
0
0
0
1
0
0
0
(23)
0
0
0
(4 303)
0
0
0
Total Other Income
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(1)
0
(0)
0
0
0
(2)
(0)
(0)
(0)
1
0
0
0
0
0
0
0
(10)
(10)
(10)
(0)
22
22
23
(16)
(61)
(61)
(63)
(4)
0
0
0
Pre-Tax Income
132
N/A
147
+12%
160
+9%
176
+10%
194
+10%
227
+17%
234
+3%
249
+6%
241
-3%
249
+3%
277
+11%
308
+11%
329
+7%
341
+4%
358
+5%
364
+2%
381
+5%
399
+5%
414
+4%
436
+5%
477
+9%
493
+3%
486
-1%
376
-23%
352
-6%
366
+4%
410
+12%
509
+24%
536
+5%
460
-14%
425
-8%
484
+14%
492
+2%
537
+9%
554
+3%
520
-6%
523
+1%
(3 712)
N/A
(3 699)
+0%
(3 641)
+2%
(3 638)
+0%
Net Income
Tax Provision
(35)
(38)
(38)
(39)
(40)
(43)
(48)
(53)
(52)
(58)
(65)
(73)
(73)
(76)
(81)
(79)
(86)
(88)
(90)
(97)
(106)
(109)
(108)
(81)
(75)
(78)
(83)
(107)
(119)
(116)
(118)
(134)
(139)
(143)
(144)
(134)
(123)
(139)
(136)
(156)
(166)
Income from Continuing Operations
97
110
122
138
155
183
187
196
189
191
212
236
256
265
277
285
295
311
324
340
372
384
378
295
277
288
327
401
418
344
307
350
354
394
410
386
400
(3 851)
(3 835)
(3 797)
(3 804)
Income to Minority Interest
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(3)
(3)
(2)
(2)
0
2
2
2
1
1
1
1
Net Income (Common)
96
N/A
109
+14%
122
+12%
137
+13%
154
+12%
183
+19%
186
+2%
196
+5%
188
-4%
190
+1%
211
+11%
235
+11%
255
+9%
264
+3%
276
+5%
284
+3%
294
+4%
310
+5%
324
+5%
339
+5%
371
+9%
383
+3%
377
-1%
294
-22%
276
-6%
287
+4%
325
+13%
399
+23%
416
+4%
341
-18%
305
-11%
349
+15%
353
+1%
394
+12%
412
+5%
388
-6%
402
+4%
(3 851)
N/A
(3 836)
+0%
(3 799)
+1%
(3 805)
0%
EPS (Diluted)
0.96
N/A
1.09
+14%
1.12
+3%
1.26
+13%
1.43
+13%
1.68
+17%
1.71
+2%
1.8
+5%
1.73
-4%
1.75
+1%
1.95
+11%
2.17
+11%
2.36
+9%
2.43
+3%
2.55
+5%
2.62
+3%
2.71
+3%
2.85
+5%
2.98
+5%
3.12
+5%
3.41
+9%
3.53
+4%
3.48
-1%
2.71
-22%
2.54
-6%
2.64
+4%
3
+14%
3.68
+23%
3.54
-4%
2.97
-16%
2.25
-24%
2.57
+14%
2.6
+1%
2.91
+12%
3.04
+4%
2.87
-6%
2.97
+3%
-28.44
N/A
-28.33
+0%
-28.06
+1%
-28.06
N/A

See Also

Discover More