Karolinska Development AB (publ)
SSE:KDEV.ST
1.65 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
| 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 0.567 | 1.194 | 0.373 | 0.412 | 0.521 | 0.548 | 0.562 | 0.527 | 0.621 | 0.59 | 0.469 | 0.497 | 0.575 | 0.629 | 0.528 | 0.43 | 0.589 | 1.104 | 0.728 | 0.713 | 1.039 | 0.904 | 0.853 | 0.728 | 0.758 | 0.734 | 0.751 | 0.537 | 0.56 | 0.616 | 3.71 | 0.435 | 0.607 | 0.608 | 0.508 | 0.324 | 1.118 | 0.992 | 1.58 | 1.094 | 1.107 | 1.249 | 2.604 | 2.759 | 2.642 | 1.935 | 2.572 | 1.822 | 3.074 | 2.475 | 3.364 | 1.936 | 2.278 | 2.901 | 0 |
| Cost of Revenue
| 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 | 4.499 | 14.455 | 0 | 0 | 0 | 20.084 | 0 | 7.118 | 7.128 | 30.193 | 21.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| 0.567 | 1.194 | 0.373 | 0.412 | 0.521 | 0.548 | 0.562 | 0.527 | 0.621 | 0.59 | 0.469 | 0.497 | 0.575 | 0.629 | 0.528 | 0.43 | 0.589 | 1.104 | 0.728 | 0.713 | 1.039 | 0.904 | 0.853 | 0.728 | 0.758 | 0.734 | 0.751 | 0.537 | 0.56 | 0.616 | 3.71 | 0.435 | 0.607 | 0.608 | 0.508 | 0.324 | 1.118 | -3.507 | -12.875 | 1.094 | 1.107 | 1.249 | -17.48 | 2.759 | -4.476 | -5.193 | -27.621 | -19.261 | 3.074 | 2.475 | 3.364 | 1.936 | 2.278 | 2.901 | 0 |
| Gross Profit Ratio
| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -3.535 | -8.149 | 1 | 1 | 1 | -6.713 | 1 | -1.694 | -2.684 | -10.739 | -10.571 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Reseach & Development Expenses
| 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 | 63.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 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 | 3.43 | 0 | 0 | 0 | 4.499 | 0 | 0 | 4.837 | 3.668 | -7.424 | 8.432 | 11.907 | 23.108 | 0 | 21.083 | 32.927 | 20.004 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 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 | 8.432 | 11.907 | 0 | 0 | 21.083 | 32.927 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 6.465 | 7.187 | 5.534 | 3.312 | 6.55 | 6.438 | 6.026 | 4.376 | 6.487 | 9.696 | 6.686 | 5.448 | 5.629 | 5.442 | 4.266 | 7.768 | 6.285 | 5.301 | 6.889 | 4.802 | 6.555 | 5.944 | 3.419 | 4.1 | 2.746 | 5.442 | 7.656 | 5.94 | 5.291 | 5.712 | 6.413 | 5.032 | 2.613 | 3.43 | 11.839 | 5.329 | 6.421 | 4.499 | 19.774 | 14.759 | 4.837 | 3.668 | -7.424 | 8.432 | 11.907 | 23.108 | 23.37 | 21.083 | 32.927 | 20.004 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| -18.081 | -2.465 | -4.439 | 9.061 | 19.788 | 7.902 | 8.148 | 5.854 | 8.502 | 11.569 | 8.15 | 7.799 | 7.358 | 7.475 | 6.467 | 9.077 | -2.982 | -2.312 | -8.83 | -2.297 | -4.045 | -3.014 | -3.554 | -2.79 | -3.594 | -4.079 | 10.917 | 8.939 | 8.476 | 8.177 | 9.957 | 7.822 | 6.661 | 4.995 | 12.221 | 8.087 | 12.224 | 14.21 | 22.603 | 17.986 | 13.872 | 14.131 | 13.537 | 14.246 | 15.195 | 41.502 | 54.808 | 37.514 | 49.568 | 97.653 | 294.421 | 40.013 | 41.755 | 44.521 | 0 |
| Operating Expenses
| 8.927 | 2.465 | 4.439 | 4.748 | 8.832 | 7.902 | 8.148 | 5.854 | 8.502 | 11.569 | 8.15 | 7.799 | 7.358 | 7.475 | 6.467 | 9.077 | 9.443 | 7.789 | 15.179 | 7.275 | 10.776 | 9.134 | 6.259 | 6.89 | 6.34 | 9.521 | 10.917 | 8.939 | 8.476 | 8.177 | 9.957 | 7.822 | 6.661 | 8.425 | 12.221 | 8.087 | 12.224 | 14.21 | 22.603 | 17.986 | 13.872 | 14.131 | 23.862 | 22.678 | 27.102 | 41.502 | 54.808 | 37.514 | 49.568 | 97.653 | 294.421 | 40.013 | 41.755 | 44.521 | 0 |
| Operating Income
| -17.514 | -1.52 | -4.328 | 9.43 | 21.289 | 15.188 | 8.817 | 36.491 | 5.008 | 6.365 | -17.497 | -5.321 | 207.416 | -23.898 | 87.213 | -168.016 | 3.878 | -125.501 | 331.536 | -0.961 | 21.393 | -4.027 | 27.791 | 13.951 | 41.702 | -9.401 | 41.421 | 203.788 | -11.413 | -13.286 | -12.068 | -6.964 | -64.948 | -90.069 | -111.395 | -20.894 | -646.202 | -265.954 | -40.315 | -124.426 | -188.852 | -18.623 | -152.495 | -91.85 | 1.135 | 387.486 | 49.866 | -101.152 | -107.346 | -95.178 | -291.057 | -142.979 | -90.015 | -41.62 | 0 |
| Operating Income Ratio
| -30.889 | -1.273 | -11.603 | 22.888 | 40.862 | 27.715 | 15.689 | 69.243 | 8.064 | 10.788 | -37.307 | -10.706 | 360.723 | -37.994 | 165.176 | -390.735 | 6.584 | -113.678 | 455.407 | -1.348 | 20.59 | -4.455 | 32.58 | 19.163 | 55.016 | -12.808 | 55.154 | 379.493 | -20.38 | -21.568 | -3.253 | -16.009 | -106.998 | -148.14 | -219.281 | -64.488 | -577.998 | -268.099 | -25.516 | -113.735 | -170.598 | -14.91 | -58.562 | -33.291 | 0.43 | 200.251 | 19.388 | -55.517 | -34.921 | -38.456 | -86.521 | -73.853 | -39.515 | -14.347 | 0 |
| Total Other Income Expenses Net
| 1.522 | 1.728 | 2.457 | 2.576 | 1.974 | -43.2 | 1.205 | -83.114 | -27.301 | -35.593 | 1.994 | 6.107 | 223.179 | -18.042 | 91.858 | -160.715 | 10.953 | -119.458 | 343.238 | -8.092 | 17.208 | -10.397 | 20.26 | 10.235 | 36.89 | -10.938 | 42.117 | 202.485 | -13.334 | -17.628 | -16.765 | -10.493 | -69.787 | -92.282 | -109.881 | -19.757 | -643.533 | -261.859 | -18.778 | -111.234 | -176.753 | -5.488 | -91.843 | -70.751 | 26.91 | 426.054 | 102.937 | -94.178 | -58.528 | 3.398 | 171.915 | -109.219 | -58.666 | 0.541 | 0 |
| Income Before Tax
| -15.992 | 0.208 | -1.871 | 12.006 | 23.263 | -28.012 | 10.022 | -46.623 | -22.293 | -29.228 | -19.494 | -1.195 | 216.396 | -24.888 | 85.919 | -169.362 | 2.099 | -126.143 | 328.787 | -14.654 | 7.471 | -18.627 | 14.854 | 4.073 | 31.308 | -19.725 | 31.951 | 194.083 | -21.25 | -25.189 | -23.012 | -17.88 | -75.841 | -100.099 | -121.594 | -27.52 | -654.639 | -275.077 | -39.801 | -128.126 | -189.518 | -18.37 | -113.101 | -90.67 | 2.45 | 386.487 | 50.701 | -129.87 | -105.022 | -91.78 | -119.142 | -147.296 | -98.143 | -41.079 | 0 |
| Income Before Tax Ratio
| -28.205 | 0.174 | -5.016 | 29.141 | 44.651 | -51.117 | 17.833 | -88.469 | -35.899 | -49.539 | -41.565 | -2.404 | 376.341 | -39.568 | 162.725 | -393.865 | 3.564 | -114.26 | 451.63 | -20.553 | 7.191 | -20.605 | 17.414 | 5.595 | 41.303 | -26.873 | 42.545 | 361.421 | -37.946 | -40.891 | -6.203 | -41.103 | -124.944 | -164.637 | -239.358 | -84.938 | -585.545 | -277.295 | -25.191 | -117.117 | -171.2 | -14.708 | -43.434 | -32.863 | 0.927 | 199.735 | 19.713 | -71.279 | -34.165 | -37.083 | -35.417 | -76.083 | -43.083 | -14.16 | 0 |
| Income Tax Expense
| 0 | 0.206 | 0.218 | -27.532 | -59.2 | 43.2 | -88.248 | -0.522 | 1.523 | 0.905 | -1.994 | -1.981 | -214.199 | 17.052 | -264.826 | 159.369 | -12.732 | 118.816 | 28.159 | -5.601 | -31.13 | -4.203 | 33.197 | 20.113 | 47.284 | -0.614 | 51.587 | 212.19 | -3.497 | -5.725 | -5.821 | 0.423 | 58.894 | 82.252 | -867.875 | 13.131 | 635.096 | 252.736 | -290.359 | 107.534 | 176.087 | 5.741 | 387.043 | 70.926 | -26.787 | -2.926 | -35.051 | -3.159 | -4.936 | -2.661 | -4.758 | -6.773 | -4.921 | -3.535 | 0 |
| Net Income
| -15.992 | 0.208 | -1.871 | 12.006 | 23.263 | -71.212 | 98.27 | -46.101 | -23.816 | -30.133 | -19.494 | -1.195 | 216.396 | -24.888 | 85.919 | -169.362 | 2.099 | -126.143 | 328.787 | -14.654 | 7.471 | -18.627 | 14.854 | 4.073 | 31.308 | -19.725 | 31.951 | 194.083 | -21.25 | -25.189 | -23.012 | -17.88 | -75.841 | -100.099 | -121.594 | -27.52 | -654.639 | -275.077 | -39.801 | -128.126 | -189.518 | -18.37 | -111.519 | -89.665 | 3.642 | 394.705 | 77.84 | -119.879 | -88.912 | -89.119 | -136.443 | -128.081 | -86.612 | -37.544 | 0 |
| Net Income Ratio
| -28.205 | 0.174 | -5.016 | 29.141 | 44.651 | -129.949 | 174.858 | -87.478 | -38.351 | -51.073 | -41.565 | -2.404 | 376.341 | -39.568 | 162.725 | -393.865 | 3.564 | -114.26 | 451.63 | -20.553 | 7.191 | -20.605 | 17.414 | 5.595 | 41.303 | -26.873 | 42.545 | 361.421 | -37.946 | -40.891 | -6.203 | -41.103 | -124.944 | -164.637 | -239.358 | -84.938 | -585.545 | -277.295 | -25.191 | -117.117 | -171.2 | -14.708 | -42.826 | -32.499 | 1.379 | 203.982 | 30.264 | -65.795 | -28.924 | -36.008 | -40.56 | -66.158 | -38.021 | -12.942 | 0 |
| EPS
| -0.059 | 0.001 | -0.007 | 0.045 | 0.086 | -0.26 | 0.36 | -0.17 | -0.088 | -0.14 | -0.089 | -0.007 | 1.23 | -0.14 | 0.49 | -0.85 | 0.009 | -0.64 | 5.12 | -0.2 | 0.11 | -0.26 | 0.23 | 0.053 | 0.43 | -0.27 | 0.5 | 2.68 | -0.3 | -0.42 | -0.44 | -0.3 | -1.26 | -1.67 | -2.29 | -0.46 | -10.91 | -4.58 | -0.82 | -2.35 | -3.48 | -0.34 | -2.31 | -1.64 | 0.067 | 7.22 | 1.6 | -2.19 | -1.62 | -1.63 | -2.81 | -2.34 | -1.7 | -1 | -0.33 |
| EPS Diluted
| -0.059 | 0.001 | -0.007 | 0.045 | 0.086 | -0.26 | 0.36 | -0.17 | -0.088 | -0.14 | -0.089 | -0.007 | 1.23 | -0.14 | 0.49 | -0.85 | 0.009 | -0.64 | 5.12 | -0.2 | 0.11 | -0.26 | 0.23 | 0.053 | 0.43 | -0.27 | 0.5 | 2.68 | -0.3 | -0.42 | -0.43 | -0.3 | -1.26 | -1.67 | -2.29 | -0.46 | -10.91 | -4.58 | -0.82 | -2.35 | -3.48 | -0.34 | -2.31 | -1.64 | 0.067 | 7.22 | 1.6 | -2.19 | -1.62 | -1.63 | -2.81 | -2.34 | -1.7 | -1 | -0.33 |
| EBITDA
| -17.264 | -1.271 | -4.066 | -17.923 | -37.733 | 15.367 | -78.053 | 36.663 | 5.18 | 6.538 | 208.023 | -9.111 | -220.81 | 10.379 | -270.603 | 150.898 | -21.41 | 112.307 | 13.884 | -11.987 | -40.691 | -12.257 | 67.308 | -26.275 | -52.866 | -8.173 | 195.382 | -220.592 | -4.419 | -1.836 | -144.401 | -7.81 | 52.893 | 74.488 | -879.535 | 5.421 | 624.043 | 239.571 | -311.329 | 90.695 | 163.375 | -7.088 | 367.666 | 52.728 | -49.452 | -465.611 | -47.87 | -35.23 | -44.811 | -94.187 | -294.966 | -30.677 | -45.106 | -41.214 | 0 |
| EBITDA Ratio
| -30.448 | -1.064 | -10.901 | -43.502 | -72.424 | 28.042 | -138.884 | 69.569 | 8.341 | 11.081 | 443.546 | -18.332 | -384.017 | 16.501 | -512.506 | 350.926 | -36.35 | 101.727 | 19.071 | -16.812 | -39.164 | -13.559 | 78.907 | -36.092 | -69.744 | -11.135 | 260.162 | -410.786 | -7.891 | -2.981 | -38.922 | -17.954 | 87.138 | 122.513 | -1,731.368 | 16.731 | 558.178 | 241.503 | -197.044 | 82.902 | 147.584 | -5.675 | 141.193 | 19.111 | -18.718 | -240.626 | -18.612 | -19.336 | -14.577 | -38.055 | -87.683 | -15.846 | -19.801 | -14.207 | 0 |