VICO
COM:VICOREPHARMA
Vicore Pharma Holding AB
- Stock
Last Close
7.78
22/11 08:00
Market Cap
2.17B
Beta: -
Volume Today
2.09K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '16 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | Mar '24 | Jun '24 | Sep '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 157K - | 184K 17.20% | 296K 60.87% | 203K 31.42% | 176K 13.30% | 212K 20.45% | 200K 5.66% | 264K 32% | 247K 6.44% | 248K 0.40% | 230K 7.26% | 207K 10% | 197K 4.83% | 166K 15.74% | 109K 34.34% | 36K 66.97% | 104.24M - | |||||||||||||||||||||||
cost of revenue | -180K - | -180K 0% | -180K 0% | -276K 53.33% | -251K 9.06% | -248K 1.20% | -180K 27.42% | -542K 201.11% | -666K 22.88% | -569K 14.56% | -673K 18.28% | -737K 9.51% | -646K 12.35% | -658K 1.86% | -676K 2.74% | 51.39M - | 839K - | 561K 33.13% | ||||||||||||||||||||||
gross profit | 337K - | 364K 8.01% | 476K 30.77% | 479K 0.63% | 427K 10.86% | 460K 7.73% | 380K 17.39% | 806K 112.11% | 913K 13.28% | 817K 10.51% | 903K 10.53% | 944K 4.54% | 843K 10.70% | 824K 2.25% | 785K 4.73% | 36K 95.41% | -51.39M - | 104.24M 302.83% | -839K 100.80% | -561K 33.13% | ||||||||||||||||||||
selling and marketing expenses | 210K - | 1.40M - | 3.19M 126.99% | 2.74M 13.93% | 1.64M 40.10% | 1.58M 4.08% | 1.76M 11.55% | 1.93M 10.01% | 2.13M 9.98% | |||||||||||||||||||||||||||||||
general and administrative expenses | 822K - | 782K 4.87% | 791K 1.15% | 965K 22.00% | 1.28M 32.85% | 1.05M 18.41% | 1.30M 24.47% | 1.38M 5.68% | 916K 33.43% | 1.74M 89.63% | 1.07M 38.57% | 1.13M 6.00% | 1.35M 19.81% | 2.98M 120.22% | 1.82M 39.14% | 2.47M 35.96% | 5.33M 115.88% | 4.44M 16.72% | 3.97M 10.50% | 13.13M 230.56% | 4.57M 65.21% | 4.90M 7.31% | 5.65M 15.17% | 12.97M 129.63% | 4.52M 65.11% | 4.68M 3.56% | 5.92M 26.32% | 5.08M 14.21% | 7.25M 42.70% | 7.12M 1.73% | 7.76M 8.96% | 6.26M 19.35% | 7.09M 13.25% | 6.88M 2.91% | 8.23M 19.68% | |||||
selling general and administrative expenses | 822K - | 782K 4.87% | 791K 1.15% | 965K 22.00% | 1.28M 32.85% | 1.05M 18.41% | 1.30M 24.47% | 1.38M 5.68% | 1.13M 18.17% | 1.74M 54.26% | 1.07M 38.57% | 1.13M 6.00% | 1.35M 19.81% | 2.98M 120.22% | 1.82M 39.14% | 2.47M 35.96% | 5.33M 115.88% | 4.44M 16.72% | 3.97M 10.50% | 13.13M 230.56% | 4.57M 65.21% | 4.90M 7.31% | 5.65M 15.17% | 12.97M 129.63% | 4.52M 65.11% | 4.68M 3.56% | 5.92M 26.32% | 6.48M 9.51% | 10.43M 60.96% | 9.86M 5.45% | 9.40M 4.68% | 7.83M 16.68% | 8.84M 12.91% | 8.81M 0.34% | 10.36M 17.55% | 16.58M 59.98% | 9.88M 40.39% | 12.71M 28.63% | 10.89M 14.34% | |
research and development expenses | 5.59M - | 14.58M 160.72% | 13.23M 9.24% | 33.65M 154.35% | 24.08M 28.43% | 29.70M 23.32% | 34.53M 16.26% | 53.71M 55.53% | 42.30M 21.24% | 63.73M 50.65% | 91.48M 43.56% | 74.30M 18.78% | 80.47M 8.31% | 54.57M 32.19% | 60.05M 10.05% | 54.86M 8.64% | 56.65M 3.26% | 60.33M 6.50% | 55.07M 8.73% | 52.85M 4.03% | 67.35M 27.44% | 49.18M 26.97% | 48.90M 0.58% | |||||||||||||||||
other expenses | 600K - | 673K 12.17% | 637K 5.35% | 929K 45.84% | 1.06M 14.53% | 755K 29.04% | 665K 11.92% | 1.23M 85.26% | 1.62M 31.66% | 1.38M 14.92% | 1.52M 10.22% | 5.68M 273.70% | 2.25M 60.45% | 2.23M 0.98% | 5.37M 141.42% | 23.62M 339.56% | 5.18M 78.09% | 5.82M 12.50% | 5.63M 3.30% | -16.54M 393.71% | 129K 100.78% | -7.13M 5,627.91% | -5.74M 19.58% | -7.90M 37.73% | 709K 108.98% | 27K 96.19% | 354K 1,211.11% | -1.09M 407.91% | 2.27M 307.80% | 420K 81.46% | 195K 53.57% | -2.88M 1,576.92% | 588K 120.42% | |||||||
cost and expenses | 1.24M - | 1.27M 2.66% | 1.25M 2.12% | 1.62M 29.65% | 2.10M 29.48% | 1.55M 25.87% | 1.79M 15.07% | 2.07M 15.61% | 2.08M 0.77% | 2.55M 22.38% | 1.92M 24.84% | 6.08M 217.39% | 2.96M 51.35% | 4.55M 53.94% | 6.51M 43.10% | 28.07M 330.93% | 16.10M 42.66% | 24.84M 54.31% | 22.83M 8.07% | 30.24M 32.45% | 28.78M 4.83% | 27.47M 4.55% | 34.44M 25.37% | 58.77M 70.65% | 47.53M 19.13% | 68.44M 43.98% | 97.76M 42.84% | 79.69M 18.48% | 93.17M 16.92% | 64.86M 30.39% | 69.65M 7.39% | 59.82M 14.12% | 66.08M 10.48% | 69.80M 5.62% | 65.06M 6.79% | 120.82M 85.71% | 78.07M 35.38% | 62.73M 19.65% | 60.34M 3.80% | |
operating expenses | 1.42M - | 1.46M 2.32% | 1.43M 1.86% | 1.89M 32.63% | 2.35M 23.86% | 1.80M 23.23% | 1.97M 9.22% | 2.61M 32.59% | 2.75M 5.37% | 3.12M 13.43% | 2.59M 16.97% | 6.82M 163.33% | 3.60M 47.13% | 5.21M 44.60% | 7.19M 38.00% | 26.09M 262.88% | 16.10M 38.30% | 24.84M 54.31% | 22.83M 8.07% | 30.24M 32.45% | 28.78M 4.83% | 27.47M 4.55% | 34.44M 25.37% | 58.77M 70.65% | 47.53M 19.13% | 68.44M 43.98% | 97.76M 42.84% | 79.69M 18.48% | 93.17M 16.92% | 64.86M 30.39% | 69.65M 7.39% | 59.82M 14.12% | 66.08M 10.48% | 69.80M 5.62% | 65.06M 6.79% | 69.42M 6.71% | 77.23M 11.24% | 61.89M 19.86% | 59.78M 3.41% | |
interest expense | 6K - | 11K 83.33% | 10K - | 2K 80% | 1K - | 58K - | 1K 98.28% | 2K 100% | 1K 50% | 55K - | 262K 376.36% | 35K 86.64% | 1K 97.14% | 1.73M 172,900% | 93K 94.62% | -1.74M 1,974.19% | 1K 100.06% | 230K 22,900% | 1.88M 715.22% | 4K 99.79% | 826K 20,550% | 2.31M 179.90% | 1.20M 47.97% | -3.23M 368.08% | 2.51M 177.89% | 1.62M 35.39% | 4K 99.75% | -2.01M 50,400% | 356K 117.69% | 2K 99.44% | 5K - | 3.34M 66,620% | ||||||||
ebitda | -1.08M - | -1.09M 0.74% | -949K 13.02% | -1.41M 49.00% | -1.92M 35.57% | -1.34M 30.10% | -1.58M 18.28% | -1.80M 13.63% | -1.83M 1.78% | -2.30M 25.37% | -1.68M 26.72% | -6.28M 272.98% | 4.63M 173.65% | 5.54M 19.71% | -5.48M 198.95% | -24.35M 344.36% | -16M 34.29% | -24.80M 54.99% | -22.52M 9.20% | -29.53M 31.15% | -28.49M 3.53% | -24.11M 15.39% | -34.23M 42.01% | -58.38M 70.52% | -47.39M 18.81% | -68.24M 43.99% | -96.47M 41.36% | -83.52M 13.42% | -90.96M 8.90% | -64.34M 29.26% | -68.57M 6.57% | -62.81M 8.40% | -66.03M 5.12% | -69.30M 4.95% | -63.66M 8.13% | -69.42M 9.06% | 27.01M 138.91% | -61.89M 329.11% | -56.12M 9.33% | |
operating income | -1.13M - | -1.09M 3.37% | -952K 12.74% | -1.37M 44.01% | -1.92M 39.97% | -1.34M 30.12% | -1.59M 18.34% | -1.80M 13.55% | -2.46M 36.29% | -2.30M 6.35% | -1.69M 26.74% | -6.28M 272.76% | -4.24M 32.57% | -5.61M 32.35% | -6.41M 14.27% | -28.04M 337.70% | -16.10M 42.58% | -24.84M 54.31% | -22.83M 8.07% | -30.24M 32.45% | -28.78M 4.83% | -27.47M 4.55% | -34.44M 25.37% | -58.84M 70.84% | -47.53M 19.22% | -68.44M 43.98% | -97.76M 42.84% | -81.09M 17.05% | -93.17M 14.90% | -64.86M 30.39% | -69.65M 7.39% | -63.05M 9.48% | -66.08M 4.81% | -69.80M 5.62% | -65.06M 6.79% | -120.82M 85.71% | 26.17M 121.66% | -62.73M 339.67% | -60.34M 3.80% | |
depreciation and amortization | 2K - | 3K - | 1K 66.67% | 2K 100% | 1K 50% | 2K 100% | 1K 50% | 2K 100% | 2K 0% | 1K 50% | -619K 62,000% | 369K 159.61% | 368K 0.27% | 925K 151.36% | -1.66M 278.92% | 43K 102.60% | 40K 6.98% | 317K 692.50% | 712K 124.61% | 292K 58.99% | 3.37M 1,053.08% | 208K 93.82% | 466K 124.04% | 139K 70.17% | 198K 42.45% | 1.29M 552.53% | -2.43M 288.08% | 2.21M 191.15% | 514K 76.79% | 1.08M 110.12% | 237K 78.06% | 57K 75.95% | 502K 780.70% | 1.40M 178.88% | 51.39M 3,571% | 840K 98.37% | 839K 0.12% | 561K 33.13% | ||
total other income expenses net | -50K - | -11K 78% | 34K - | -2K 105.88% | -1K - | -679K - | -1K 99.85% | -2K 100% | -411K 20,450% | 7.02M 1,807.30% | 9.50M 35.40% | -262K 102.76% | 3.65M 1,492.75% | 53K 98.55% | -1.73M 3,364.15% | -93K 94.62% | 2.46M 2,739.78% | 291K 88.15% | 3.14M 978.01% | -1.67M 153.14% | 395K 123.70% | -687K 273.92% | -2.11M 207.71% | 89K 104.21% | 795K 793.26% | -297K 137.36% | -1.11M 273.40% | 1.08M 197.02% | 2.25M 109.01% | -299K 113.29% | 500K 267.22% | 1.40M 180% | 8.83M 530.79% | 5.45M 38.34% | 6.31M 15.87% | 333K 94.72% | ||||
income before tax | -1.14M - | -1.10M 2.91% | -952K 13.61% | -1.38M 45.06% | -1.92M 39.10% | -1.34M 30.19% | -1.59M 18.42% | -1.80M 13.48% | -2.51M 39.51% | -2.30M 8.47% | -1.69M 26.68% | -6.28M 272.38% | 4.26M 167.77% | 5.12M 20.16% | -6.67M 230.34% | -24.39M 265.77% | -16.04M 34.21% | -26.57M 65.60% | -22.93M 13.71% | -27.79M 21.21% | -28.49M 2.53% | -24.34M 14.58% | -36.11M 48.38% | -58.38M 61.67% | -48.22M 17.40% | -70.55M 46.31% | -97.67M 38.43% | -80.29M 17.79% | -93.47M 16.41% | -65.96M 29.43% | -68.58M 3.96% | -60.80M 11.34% | -66.38M 9.18% | -69.30M 4.39% | -63.66M 8.14% | -111.99M 75.92% | 31.62M 128.23% | -56.42M 278.44% | -60.01M 6.36% | |
income tax expense | 209K - | 7.02M 3,257.42% | 9.56M 36.18% | 5.34M - | 54K 98.99% | -33K - | -212K 542.42% | -117K 44.81% | -114K 2.56% | -114K 0% | -108K 5.26% | -114K 5.56% | -114K 0% | -114K 0% | 88K 177.19% | -96K 209.09% | -96K 0% | -96K 0% | -96K 0% | -96K 0% | -96K 0% | -96K 0% | -96K 0% | -96K 0% | -96K 0% | -64K 33.33% | ||||||||||||||
net income | -1.14M - | -1.10M 2.91% | -952K 13.61% | -1.38M 45.06% | -1.92M 39.10% | -1.34M 30.19% | -1.59M 18.42% | -1.80M 13.48% | -2.51M 39.51% | -2.30M 8.47% | -1.69M 26.68% | -6.28M 272.38% | 4.26M 167.77% | 5.12M 20.16% | -6.67M 230.34% | -24.39M 265.77% | -16.04M 34.21% | -26.57M 65.60% | -22.89M 13.83% | -27.58M 20.46% | -28.37M 2.89% | -24.22M 14.63% | -35.99M 48.60% | -58.27M 61.89% | -48.11M 17.44% | -70.44M 46.42% | -97.55M 38.49% | -80.38M 17.60% | -93.37M 16.16% | -65.87M 29.46% | -68.48M 3.96% | -60.70M 11.36% | -66.29M 9.20% | -69.20M 4.40% | -63.56M 8.15% | -111.89M 76.03% | 31.71M 128.34% | -56.33M 277.60% | -59.95M 6.43% | |
weighted average shs out | 12.95M - | 12.95M 0% | 12.95M 0% | 12.95M 0% | 14.08M 8.80% | 14.08M 0% | 18.08M 28.39% | 14.08M 22.11% | 17.89M 27.04% | 17.47M 2.37% | 15.34M 12.20% | 17.46M 13.87% | 16.30M 6.66% | 17.82M 9.33% | 22.97M 28.90% | 24.69M 7.50% | 40.51M 64.07% | 42.17M 4.10% | 42.37M 0.48% | 42.37M 0% | 50.40M 18.94% | 50.42M 0.04% | 55.69M 10.46% | 55.69M 0% | 63.25M 13.56% | 71.76M 13.46% | 71.76M 0% | 80.51M 12.20% | 71.76M 10.87% | 71.76M 0.00% | 71.85M 0.12% | 72.21M 0.51% | 81.85M 13.34% | 81.85M 0% | 108.77M 32.89% | 111.72M 2.72% | 111.72M 0% | 111.73M 0.00% | 111.73M 0.01% | |
weighted average shs out dil | 12.95M - | 12.95M 0% | 12.95M 0% | 12.95M 0% | 14.08M 8.80% | 14.08M 0% | 18.08M 28.39% | 14.08M 22.11% | 17.89M 27.04% | 17.47M 2.37% | 15.34M 12.20% | 17.46M 13.87% | 16.30M 6.66% | 17.82M 9.33% | 22.97M 28.90% | 24.69M 7.50% | 40.51M 64.07% | 42.17M 4.10% | 42.37M 0.48% | 42.37M 0% | 50.40M 18.94% | 50.42M 0.04% | 55.69M 10.46% | 55.69M 0% | 63.25M 13.56% | 71.76M 13.46% | 71.76M 0% | 80.51M 12.20% | 71.76M 10.87% | 71.76M 0.00% | 71.85M 0.12% | 72.21M 0.51% | 81.85M 13.34% | 81.85M 0% | 108.77M 32.89% | 111.72M 2.72% | 111.72M 0% | 111.73M 0.00% | 111.73M 0.01% | |
eps | -0.09 - | -0.09 2.96% | -0.07 13.63% | -0.11 49.66% | -0.14 27.27% | -0.10 32% | -0.09 7.77% | -0.13 48.06% | -0.14 7.69% | -0.13 7.14% | -0.11 15.38% | -0.36 227.27% | -0.01 97.22% | 0.40 4,100% | -0.29 172.50% | -0.99 241.38% | -0.40 59.60% | -0.63 57.50% | -0.54 14.29% | -0.65 20.37% | -0.56 13.85% | -0.48 14.29% | -0.65 35.42% | -1.05 61.54% | -0.76 27.62% | -0.98 28.95% | -1.36 38.78% | -1 26.47% | -1.30 30.00% | -0.92 29.23% | -0.95 3.26% | -0.84 11.58% | -0.81 3.57% | -0.85 4.94% | -0.58 31.76% | -1 72.41% | 0.28 128% | -0.50 278.57% | -0.54 8.00% | |
epsdiluted | -0.09 - | -0.09 2.96% | -0.07 13.63% | -0.11 49.66% | -0.14 27.27% | -0.10 32% | -0.09 7.77% | -0.13 48.06% | -0.14 7.69% | -0.13 7.14% | -0.11 15.38% | -0.36 227.27% | -0.01 97.22% | 0.40 4,100% | -0.29 172.50% | -0.99 241.38% | -0.40 59.60% | -0.63 57.50% | -0.54 14.29% | -0.65 20.37% | -0.56 13.85% | -0.48 14.29% | -0.65 35.42% | -1.05 61.54% | -0.76 27.62% | -0.98 28.95% | -1.36 38.78% | -1 26.47% | -1.30 30.00% | -0.92 29.23% | -0.95 3.26% | -0.84 11.58% | -0.81 3.57% | -0.85 4.94% | -0.58 31.76% | -1 72.41% | 0.28 128% | -0.50 278.57% | -0.54 8.00% |
All numbers in (except ratios and percentages)