Paxman AB (publ) (STO:PAX)
Sweden · Delayed Price · Currency is SEK 58.00
+0.10 (0.17%)
Sep 4, 2026, 5:24 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 | Jun '26 Jun 30, 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 |
| 365.91 | 313.35 | 253.01 | 210.12 | 145.92 | 96.2 | |
Revenue Growth | 34.05% | 23.85% | 20.41% | 43.99% | 51.68% | 23.25% |
Cost of Revenue | 131.4 | 114.74 | 87.78 | 74.19 | 55.31 | 40.19 |
Gross Profit | 234.51 | 198.6 | 165.23 | 135.93 | 90.61 | 56.01 |
Selling, General & Admin | 101.19 | 95.75 | 68.11 | 59.34 | 49.47 | 61.64 |
Other Operating Expenses | 95.81 | 74.39 | 47.39 | 45.36 | 24.96 | -8.51 |
Operating Expenses | 233.02 | 194.34 | 131.72 | 123.31 | 91.85 | 66.6 |
Operating Income | 1.49 | 4.26 | 33.51 | 12.62 | -1.24 | -10.59 |
Interest Expense | -1.53 | -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 | - | - | - | - | - |
Pretax Income | 1.39 | -10.6 | 41.5 | 7.97 | -8.56 | -12.67 |
Income Tax Expense | 6.89 | 6.12 | 1.3 | -0.36 | 1.76 | 0.11 |
Net Income | -5.64 | -16.72 | 40.2 | 8.33 | -10.32 | -12.78 |
Net Income to Common | -5.64 | -16.72 | 40.2 | 8.33 | -10.32 | -12.78 |
Net Income Growth | - | - | 382.55% | - | - | - |
Shares Outstanding (Basic) | 25 | 23 | 19 | 19 | 19 | 17 |
Shares Outstanding (Diluted) | 25 | 23 | 19 | 19 | 19 | 18 |
Shares Change | 22.99% | 21.97% | - | - | 8.79% | 9.54% |
EPS (Basic) | -0.23 | -0.72 | 2.11 | 0.44 | -0.54 | -0.73 |
EPS (Diluted) | -0.27 | -0.72 | 2.11 | 0.44 | -0.54 | -0.73 |
EPS Growth | - | - | 381.59% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -22.5 | -8.19 | 19.86 | 3.91 | -24.65 | -22.35 |
Free Cash Flow Per Share | -0.92 | -0.35 | 1.04 | 0.20 | -1.29 | -1.27 |
Gross Margin | 64.09% | 63.38% | 65.31% | 64.69% | 62.10% | 58.22% |
Operating Margin | 0.41% | 1.36% | 13.24% | 6.01% | -0.85% | -11.00% |
Profit Margin | -1.54% | -5.33% | 15.89% | 3.96% | -7.07% | -13.28% |
Free Cash Flow Margin | -6.15% | -2.61% | 7.85% | 1.86% | -16.90% | -23.23% |
EBITDA | 37.51 | 28.46 | 49.73 | 31.23 | 16.18 | 2.88 |
EBITDA Margin | 10.25% | 9.08% | 19.65% | 14.86% | 11.09% | 3.00% |
D&A For EBITDA | 36.02 | 24.2 | 16.22 | 18.61 | 17.42 | 13.47 |
EBIT | 1.49 | 4.26 | 33.51 | 12.62 | -1.24 | -10.59 |
EBIT Margin | 0.41% | 1.36% | 13.24% | 6.01% | -0.85% | -11.00% |
Effective Tax Rate | 494.76% | - | 3.14% | - | - | - |
Revenue as Reported | 375.07 | 323.56 | 263.2 | 220.61 | 156.75 | 104.71 |