Sprint Bioscience AB
STO:SPRINT
Income Statement
Earnings Waterfall
Sprint Bioscience AB
Income Statement
Sprint Bioscience AB
| 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
1
|
1
|
4
|
4
|
3
|
6
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
-68%
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
8
+98%
|
11
+41%
|
26
+135%
|
30
+16%
|
35
+17%
|
41
+17%
|
36
-13%
|
30
-16%
|
24
-20%
|
32
+35%
|
23
-29%
|
21
-11%
|
18
-13%
|
5
-72%
|
24
+388%
|
28
+18%
|
34
+18%
|
34
+2%
|
20
-42%
|
21
+4%
|
17
-18%
|
12
-32%
|
7
-42%
|
36
+436%
|
35
-2%
|
35
+0%
|
35
+0%
|
1
-98%
|
0
-90%
|
0
-54%
|
0
+61%
|
40
+64 854%
|
50
+27%
|
68
+35%
|
85
+24%
|
60
-29%
|
66
+9%
|
62
-6%
|
59
-5%
|
50
-16%
|
167
+238%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
2
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(10)
|
(11)
|
(13)
|
(16)
|
(8)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(10)
|
(10)
|
(12)
|
(14)
|
(13)
|
(13)
|
(12)
|
(10)
|
(8)
|
(9)
|
(14)
|
(20)
|
(25)
|
(28)
|
(26)
|
(24)
|
(19)
|
(13)
|
|
| Gross Profit |
2
N/A
|
1
-37%
|
1
-17%
|
1
-49%
|
1
+33%
|
5
+470%
|
8
+74%
|
11
+34%
|
25
+136%
|
30
+19%
|
35
+17%
|
40
+16%
|
35
-14%
|
28
-19%
|
21
-25%
|
29
+39%
|
20
-32%
|
19
-6%
|
8
-60%
|
(6)
N/A
|
11
N/A
|
13
+15%
|
25
+99%
|
25
-2%
|
9
-63%
|
10
+9%
|
6
-36%
|
2
-66%
|
(1)
N/A
|
26
N/A
|
25
-5%
|
23
-6%
|
22
-7%
|
(12)
N/A
|
(13)
-6%
|
(12)
+8%
|
(10)
+18%
|
31
N/A
|
42
+33%
|
55
+31%
|
65
+19%
|
35
-46%
|
37
+6%
|
36
-5%
|
35
-1%
|
31
-13%
|
154
+402%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9)
|
(10)
|
(12)
|
(13)
|
(16)
|
(20)
|
(23)
|
(25)
|
(30)
|
(32)
|
(30)
|
(32)
|
(29)
|
(29)
|
(32)
|
(34)
|
(35)
|
(37)
|
(39)
|
(40)
|
(42)
|
(43)
|
(46)
|
(48)
|
(47)
|
(45)
|
(44)
|
(44)
|
(45)
|
(49)
|
(50)
|
(50)
|
(52)
|
(49)
|
(48)
|
(47)
|
(43)
|
(42)
|
(43)
|
(47)
|
(51)
|
(55)
|
(57)
|
(57)
|
(57)
|
(56)
|
(57)
|
|
| Selling, General & Administrative |
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(13)
|
(14)
|
(15)
|
(17)
|
(19)
|
(19)
|
(19)
|
(19)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(23)
|
(24)
|
(26)
|
(27)
|
(28)
|
(28)
|
(26)
|
(25)
|
(23)
|
(23)
|
(25)
|
(27)
|
(29)
|
(31)
|
(31)
|
(31)
|
(31)
|
(28)
|
(27)
|
(26)
|
(28)
|
(31)
|
(31)
|
(34)
|
(34)
|
(35)
|
(35)
|
(34)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(7)
|
(9)
|
(9)
|
(10)
|
(10)
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(16)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(19)
|
(20)
|
(21)
|
(24)
|
(22)
|
(21)
|
(20)
|
(17)
|
(16)
|
(15)
|
(14)
|
(14)
|
(16)
|
(19)
|
(20)
|
(23)
|
(22)
|
(22)
|
(22)
|
(20)
|
(22)
|
|
| Operating Income |
(7)
N/A
|
(8)
-19%
|
(11)
-36%
|
(13)
-13%
|
(15)
-19%
|
(15)
+1%
|
(15)
-2%
|
(14)
+7%
|
(5)
+63%
|
(2)
+59%
|
5
N/A
|
8
+85%
|
5
-37%
|
(1)
N/A
|
(11)
-1 382%
|
(4)
+59%
|
(15)
-242%
|
(18)
-22%
|
(32)
-72%
|
(46)
-44%
|
(31)
+32%
|
(30)
+2%
|
(20)
+33%
|
(23)
-13%
|
(38)
-65%
|
(35)
+8%
|
(38)
-8%
|
(41)
-10%
|
(46)
-11%
|
(24)
+49%
|
(26)
-9%
|
(27)
-5%
|
(30)
-13%
|
(61)
-101%
|
(61)
+1%
|
(59)
+3%
|
(52)
+11%
|
(10)
+80%
|
(1)
+92%
|
8
N/A
|
14
+80%
|
(20)
N/A
|
(20)
+1%
|
(21)
-6%
|
(22)
-6%
|
(25)
-14%
|
97
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(0)
|
(1)
|
(0)
|
(2)
|
(4)
|
(5)
|
(5)
|
(2)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(6)
|
|
| Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(2)
|
(2)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
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
|
0
|
0
|
|
| Pre-Tax Income |
(7)
N/A
|
(9)
-18%
|
(11)
-35%
|
(13)
-12%
|
(15)
-19%
|
(15)
+1%
|
(16)
-2%
|
(14)
+7%
|
(5)
+63%
|
(2)
+59%
|
5
N/A
|
8
+86%
|
5
-37%
|
(1)
N/A
|
(11)
-1 423%
|
(5)
+57%
|
(15)
-231%
|
(19)
-22%
|
(32)
-71%
|
(47)
-47%
|
(33)
+30%
|
(31)
+5%
|
(22)
+30%
|
(23)
-9%
|
(40)
-72%
|
(39)
+3%
|
(43)
-9%
|
(47)
-9%
|
(48)
-3%
|
(25)
+49%
|
(25)
-2%
|
(26)
-2%
|
(30)
-16%
|
(60)
-104%
|
(60)
+0%
|
(58)
+3%
|
(52)
+11%
|
(10)
+80%
|
(0)
+96%
|
9
N/A
|
15
+68%
|
(19)
N/A
|
(18)
+4%
|
(21)
-14%
|
(22)
-8%
|
(26)
-14%
|
92
N/A
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(7)
|
(9)
|
(11)
|
(13)
|
(15)
|
(15)
|
(16)
|
(14)
|
(5)
|
(2)
|
5
|
8
|
5
|
(1)
|
(11)
|
(5)
|
(15)
|
(19)
|
(32)
|
(47)
|
(33)
|
(31)
|
(22)
|
(23)
|
(40)
|
(39)
|
(43)
|
(47)
|
(48)
|
(25)
|
(25)
|
(26)
|
(30)
|
(60)
|
(60)
|
(58)
|
(52)
|
(10)
|
(0)
|
9
|
15
|
(19)
|
(18)
|
(21)
|
(22)
|
(26)
|
92
|
|
| Net Income (Common) |
(7)
N/A
|
(9)
-18%
|
(11)
-35%
|
(13)
-12%
|
(15)
-19%
|
(15)
+1%
|
(16)
-2%
|
(14)
+7%
|
(5)
+63%
|
(2)
+59%
|
5
N/A
|
8
+86%
|
5
-37%
|
(1)
N/A
|
(11)
-1 423%
|
(5)
+57%
|
(15)
-231%
|
(19)
-22%
|
(32)
-71%
|
(47)
-47%
|
(33)
+30%
|
(31)
+5%
|
(22)
+30%
|
(23)
-9%
|
(40)
-72%
|
(39)
+3%
|
(43)
-9%
|
(47)
-9%
|
(48)
-3%
|
(25)
+49%
|
(25)
-2%
|
(26)
-2%
|
(30)
-16%
|
(60)
-104%
|
(60)
+0%
|
(58)
+3%
|
(52)
+11%
|
(10)
+80%
|
(0)
+96%
|
9
N/A
|
15
+68%
|
(19)
N/A
|
(18)
+4%
|
(21)
-14%
|
(22)
-8%
|
(26)
-14%
|
92
N/A
|
|
| EPS (Diluted) |
-1.1
N/A
|
-1.3
-18%
|
-1.75
-35%
|
-1.97
-13%
|
-2.34
-19%
|
-2.33
+0%
|
-2.18
+6%
|
-2.21
-1%
|
-0.78
+65%
|
-0.32
+59%
|
0.48
N/A
|
1.19
+148%
|
0.76
-36%
|
-0.09
N/A
|
-1.05
-1 067%
|
-0.6
+43%
|
-1.5
-150%
|
-1.85
-23%
|
-2.69
-45%
|
-4.48
-67%
|
-3.13
+30%
|
-2.62
+16%
|
-1.43
+45%
|
-1.81
-27%
|
-3.28
-81%
|
-2.22
+32%
|
-2.07
+7%
|
-2.09
-1%
|
-1.68
+20%
|
-0.64
+62%
|
-0.72
-12%
|
-0.54
+25%
|
-0.63
-17%
|
-1.29
-105%
|
-1.41
-9%
|
-0.83
+41%
|
-0.74
+11%
|
-0.14
+81%
|
-0.01
+93%
|
0.13
N/A
|
0.21
+62%
|
-0.27
N/A
|
-0.26
+4%
|
-0.29
-12%
|
-0.24
+17%
|
-0.24
N/A
|
0.99
N/A
|
|