Paxman AB (publ) (STO:PAX)
Sweden · Delayed Price · Currency is SEK 57.00
+1.00 (1.79%)
At close: Dec 5, 2025
Paxman AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2017 - 2019 |
| 305.02 | 263.2 | 220.61 | 156.75 | 104.71 | 83.14 | Upgrade | |
Revenue Growth (YoY) | 20.69% | 19.30% | 40.74% | 49.70% | 25.95% | -13.10% | Upgrade |
Cost of Revenue | 106.33 | 87.78 | 74.19 | 55.31 | 40.19 | 32.45 | Upgrade |
Gross Profit | 198.69 | 175.42 | 146.42 | 101.44 | 64.52 | 50.69 | Upgrade |
Selling, General & Admin | 91.61 | 68.11 | 59.34 | 49.47 | 61.64 | 54.07 | Upgrade |
Other Operating Expenses | 72.48 | 57.58 | 55.85 | 35.79 | - | -2.34 | Upgrade |
Operating Expenses | 183.96 | 141.91 | 133.8 | 102.68 | 75.11 | 62.38 | Upgrade |
Operating Income | 14.73 | 33.51 | 12.62 | -1.24 | -10.59 | -11.69 | Upgrade |
Interest Expense | -16.25 | -1.15 | -4.66 | -7.35 | -2.1 | -8.42 | Upgrade |
Interest & Investment Income | 7.63 | 9.14 | 0.01 | 0.03 | 0.01 | 0.01 | Upgrade |
Other Non Operating Income (Expenses) | 0 | - | - | - | - | - | Upgrade |
Pretax Income | 6.12 | 41.5 | 7.97 | -8.56 | -12.67 | -20.1 | Upgrade |
Income Tax Expense | 1.35 | 1.3 | -0.36 | 1.76 | 0.11 | -0.91 | Upgrade |
Net Income | 4.77 | 40.2 | 8.33 | -10.32 | -12.78 | -19.19 | Upgrade |
Net Income to Common | 4.77 | 40.2 | 8.33 | -10.32 | -12.78 | -19.19 | Upgrade |
Net Income Growth | -81.87% | 382.55% | - | - | - | - | Upgrade |
Shares Outstanding (Basic) | 20 | 19 | 19 | 19 | 17 | 16 | Upgrade |
Shares Outstanding (Diluted) | 20 | 19 | 19 | 19 | 18 | 16 | Upgrade |
Shares Change (YoY) | 6.88% | - | - | 8.79% | 9.54% | -0.43% | Upgrade |
EPS (Basic) | 0.23 | 2.11 | 0.44 | -0.54 | -0.73 | -1.20 | Upgrade |
EPS (Diluted) | 0.23 | 2.11 | 0.44 | -0.54 | -0.73 | -1.20 | Upgrade |
EPS Growth | -82.99% | 381.59% | - | - | - | - | Upgrade |
Free Cash Flow | -2.59 | 19.86 | 3.91 | -24.65 | -22.35 | -13.16 | Upgrade |
Free Cash Flow Per Share | -0.13 | 1.04 | 0.20 | -1.29 | -1.27 | -0.82 | Upgrade |
Gross Margin | 65.14% | 66.65% | 66.37% | 64.71% | 61.62% | 60.97% | Upgrade |
Operating Margin | 4.83% | 12.73% | 5.72% | -0.79% | -10.11% | -14.06% | Upgrade |
Profit Margin | 1.56% | 15.27% | 3.78% | -6.59% | -12.20% | -23.08% | Upgrade |
Free Cash Flow Margin | -0.85% | 7.54% | 1.77% | -15.73% | -21.34% | -15.83% | Upgrade |
EBITDA | 34.61 | 49.73 | 31.23 | 16.18 | 2.88 | -1.05 | Upgrade |
EBITDA Margin | 11.35% | 18.89% | 14.16% | 10.32% | 2.75% | -1.26% | Upgrade |
D&A For EBITDA | 19.88 | 16.22 | 18.61 | 17.42 | 13.47 | 10.65 | Upgrade |
EBIT | 14.73 | 33.51 | 12.62 | -1.24 | -10.59 | -11.69 | Upgrade |
EBIT Margin | 4.83% | 12.73% | 5.72% | -0.79% | -10.11% | -14.06% | Upgrade |
Effective Tax Rate | 22.10% | 3.14% | - | - | - | - | Upgrade |
Revenue as Reported | 305.02 | 263.2 | 220.61 | 156.75 | 104.71 | 85.48 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.