Paxman AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	344.91	323.56	263.2	220.61	156.75	104.71
Revenue Growth (YoY)	26.76%	22.93%	19.30%	40.74%	49.70%	25.95%
Cost of Revenue	121.12	114.74	87.78	74.19	55.31	40.19
Gross Profit	223.79	208.81	175.42	146.42	101.44	64.52
Selling, General & Admin	101.69	95.75	68.11	59.34	49.47	61.64
Other Operating Expenses	93.48	84.6	57.58	55.85	35.79	-
Operating Expenses	220.22	204.55	141.91	133.8	102.68	75.11
Operating Income	3.56	4.26	33.51	12.62	-1.24	-10.59
Interest Expense	-4.86	-16.3	-1.15	-4.66	-7.35	-2.1
Interest & Investment Income	1.43	1.43	9.14	0.01	0.03	0.01
Other Non Operating Income (Expenses)	-0.01	-	-	-	-	-
Pretax Income	-5.2	-10.6	41.5	7.97	-8.56	-12.67
Income Tax Expense	6.13	6.12	1.3	-0.36	1.76	0.11
Net Income	-11.33	-16.72	40.2	8.33	-10.32	-12.78
Net Income to Common	-11.33	-16.72	40.2	8.33	-10.32	-12.78
Net Income Growth	-	-	382.55%	-	-	-
Shares Outstanding (Basic)	-	23	19	19	19	17
Shares Outstanding (Diluted)	-	23	19	19	19	18
Shares Change (YoY)	-	21.97%	-	-	8.79%	9.54%
EPS (Basic)	-	-0.72	2.11	0.44	-0.54	-0.73
EPS (Diluted)	-	-0.72	2.11	0.44	-0.54	-0.73
EPS Growth	-	-	381.59%	-	-	-
Free Cash Flow	-18.24	-8.19	19.86	3.91	-24.65	-22.35
Free Cash Flow Per Share	-	-0.35	1.04	0.20	-1.29	-1.27
Gross Margin	64.88%	64.54%	66.65%	66.37%	64.71%	61.62%
Operating Margin	1.03%	1.32%	12.73%	5.72%	-0.79%	-10.11%
Profit Margin	-3.28%	-5.17%	15.27%	3.78%	-6.59%	-12.20%
Free Cash Flow Margin	-5.29%	-2.53%	7.54%	1.77%	-15.73%	-21.34%
EBITDA	33.95	28.46	49.73	31.23	16.18	2.88
EBITDA Margin	9.84%	8.80%	18.89%	14.16%	10.32%	2.75%
D&A For EBITDA	30.38	24.2	16.22	18.61	17.42	13.47
EBIT	3.56	4.26	33.51	12.62	-1.24	-10.59
EBIT Margin	1.03%	1.32%	12.73%	5.72%	-0.79%	-10.11%
Effective Tax Rate	-	-	3.14%	-	-	-
Revenue as Reported	344.91	323.56	263.2	220.61	156.75	104.71

Source: S&P Global Market Intelligence. Standard template. Financial Sources.