Paxman AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	323.56	263.2	220.61	156.75	104.71
Revenue Growth (YoY)	22.93%	19.30%	40.74%	49.70%	25.95%
Cost of Revenue	114.74	87.78	74.19	55.31	40.19
Gross Profit	208.81	175.42	146.42	101.44	64.52
Selling, General & Admin	95.75	68.11	59.34	49.47	61.64
Other Operating Expenses	84.6	57.58	55.85	35.79	-
Operating Expenses	204.55	141.91	133.8	102.68	75.11
Operating Income	4.26	33.51	12.62	-1.24	-10.59
Interest Expense	-16.3	-1.15	-4.66	-7.35	-2.1
Interest & Investment Income	1.43	9.14	0.01	0.03	0.01
Pretax Income	-10.6	41.5	7.97	-8.56	-12.67
Income Tax Expense	6.12	1.3	-0.36	1.76	0.11
Net Income	-16.72	40.2	8.33	-10.32	-12.78
Net Income to Common	-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	-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	64.54%	66.65%	66.37%	64.71%	61.62%
Operating Margin	1.32%	12.73%	5.72%	-0.79%	-10.11%
Profit Margin	-5.17%	15.27%	3.78%	-6.59%	-12.20%
Free Cash Flow Margin	-2.53%	7.54%	1.77%	-15.73%	-21.34%
EBITDA	28.46	49.73	31.23	16.18	2.88
EBITDA Margin	8.80%	18.89%	14.16%	10.32%	2.75%
D&A For EBITDA	24.2	16.22	18.61	17.42	13.47
EBIT	4.26	33.51	12.62	-1.24	-10.59
EBIT Margin	1.32%	12.73%	5.72%	-0.79%	-10.11%
Effective Tax Rate	-	3.14%	-	-	-
Revenue as Reported	323.56	263.2	220.61	156.75	104.71

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