Orexo AB | Income Statement
Fiscal year is January-December. All values SEK Thousands.
2013
2014
2015
2016
2017
2018
Sales/Revenue
429,355.00
570,316.00
646,200.00
705,900.00
643,700.00
783,100
Cost of Goods Sold (COGS) incl. D&A
33,919.00
113,415.00
225,100.00
171,000.00
185,200.00
190,400
Gross Income
395,436.00
456,901.00
421,100.00
534,900.00
458,500.00
592,700
SG&A Expense
485,040.00
498,443.00
599,000.00
513,100.00
400,000.00
423,500
EBIT
103,272.00
41,542.00
-
21,800.00
58,500.00
169,200
Unusual Expense
43,923.00
4,700.00
-
-
-
82,800
Non Operating Income/Expense
7,506.00
21,235.00
65,000.00
30,800.00
7,000.00
19,200
Interest Expense
13,712.00
27,804.00
23,000.00
23,800.00
21,900.00
16,500
Pretax Income
153,401.00
52,554.00
203,600.00
35,600.00
29,700.00
92,200
Income Tax
1,535.00
4,030.00
6,400.00
6,600.00
6,500.00
45,700
Consolidated Net Income
154,936.00
56,584.00
210,000.00
29,000.00
23,200.00
137,900
Net Income
154,936.00
56,584.00
210,000.00
29,000.00
23,200.00
137,900
Net Income After Extraordinaries
154,936.00
56,584.00
210,000.00
29,000.00
23,200.00
137,900
Net Income Available to Common
154,936.00
56,584.00
210,000.00
29,000.00
23,200.00
137,900
EPS (Basic)
5.16
1.73
6.09
0.84
0.67
3.99
Basic Shares Outstanding
30,018.00
32,657.20
34,478.60
34,477.40
34,561.10
34,560.50
EPS (Diluted)
4.77
1.61
6.09
0.84
0.67
3.93
Diluted Shares Outstanding
32,449.00
35,241.20
34,478.60
34,574.40
34,671.70
35,096
EBITDA
97,076.00
29,015.00
34,800.00
43,200.00
79,300.00
190,000
Other Operating Expense
13,668.00
-
62,300.00
-
-
-
Non-Operating Interest Income
-
257.00
-
6,800.00
100.00
3,000
About Orexo AB
View Profile
