Paxman AB (publ) (STO:PAX)
Sweden · Delayed Price · Currency is SEK 51.00
-0.60 (-1.16%)
Jun 12, 2026, 5:29 PM CET
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 |
| 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 | 225.55 | 204.55 | 141.91 | 133.8 | 102.68 | 75.11 |
Operating Income | -1.77 | 4.26 | 33.51 | 12.62 | -1.24 | -10.59 |
Interest Expense | -16.36 | -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 |
Currency Exchange Gain (Loss) | 11.5 | - | - | - | - | - |
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) | 24 | 23 | 19 | 19 | 19 | 17 |
Shares Outstanding (Diluted) | 24 | 23 | 19 | 19 | 19 | 18 |
Shares Change (YoY) | 26.86% | 21.97% | - | - | 8.79% | 9.54% |
EPS (Basic) | -0.47 | -0.72 | 2.11 | 0.44 | -0.54 | -0.73 |
EPS (Diluted) | -0.49 | -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 | -0.75 | -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 | -0.51% | 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 | 28.62 | 28.46 | 49.73 | 31.23 | 16.18 | 2.88 |
EBITDA Margin | 8.30% | 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 | -1.77 | 4.26 | 33.51 | 12.62 | -1.24 | -10.59 |
EBIT Margin | -0.51% | 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 |