Paradox Interactive AB (publ) (STO:PDX)
Sweden · Delayed Price · Currency is SEK 132.40
-1.90 (-1.41%)
Aug 13, 2026, 5:29 PM CET
Paradox Interactive 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 |
| 2,225 | 2,192 | 2,201 | 2,642 | 1,973 | 1,447 | |
Revenue Growth | 7.70% | -0.41% | -16.70% | 33.92% | 36.30% | -19.31% |
Cost of Revenue | -1,728 | -1,657 | -1,204 | -1,567 | -862.63 | -880.97 |
Gross Profit | 497.84 | 535 | 997.29 | 1,075 | 1,110 | 566.49 |
Selling, General & Admin | 350.45 | 347 | 323.53 | 390.41 | 262.11 | 295.77 |
Other Operating Expenses | -2 | 43 | -47.6 | 26.51 | -38.98 | -36.73 |
Total Operating Expenses | 348.45 | 390 | 275.93 | 416.92 | 223.13 | 259.03 |
Operating Income | 149.39 | 146 | 721.36 | 657.87 | 887.15 | 307.45 |
Interest Income | 20.18 | 23 | 42.1 | 40.53 | 3.95 | 0.55 |
Interest Expense | -0.98 | -2 | -6.17 | -10.64 | -6.66 | -4.07 |
Total Non-Operating Income (Expense) | 19.19 | 21 | 35.94 | 29.89 | -2.71 | -3.53 |
Pretax Income | 168.58 | 167 | 757.3 | 687.76 | 884.44 | 303.93 |
Provision for Income Taxes | 42.11 | 42 | 172.68 | 157.13 | 175.73 | 56.16 |
Net Income | 126.47 | 125 | 584.63 | 530.63 | 708.71 | 247.77 |
Net Income to Common | 126.47 | 125 | 584.63 | 530.63 | 708.71 | 247.77 |
Net Income Growth | -80.96% | -78.62% | 10.18% | -25.13% | 186.03% | -49.49% |
Shares Outstanding (Basic) | 106 | 106 | 106 | 106 | 106 | 106 |
Shares Outstanding (Diluted) | 106 | 106 | 106 | 106 | 106 | 106 |
Shares Change | -0.03% | 0.33% | -0.14% | 0.07% | -0.03% | -0.08% |
EPS (Basic) | 1.20 | 1.19 | 5.54 | 5.02 | 6.71 | 2.35 |
EPS (Diluted) | 1.20 | 1.18 | 5.53 | 4.99 | 6.70 | 2.34 |
EPS Growth | -80.89% | -78.66% | 10.82% | -25.52% | 186.33% | -49.57% |
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 | 1,116 | 1,234 | 1,122 | 1,449 | 1,083 | 734.89 |
Free Cash Flow Growth | -0.61% | 9.95% | -22.53% | 33.82% | 47.32% | -34.48% |
Free Cash Flow Per Share | 10.54 | 11.64 | 10.62 | 13.69 | 10.24 | 6.95 |
Dividends Per Share | 5.000 | 5.000 | 3.000 | 3.000 | 2.000 | 1.000 |
Dividend Growth | 66.67% | 66.67% | 0% | 50.00% | 100.00% | 0% |
Gross Margin | 22.38% | 24.41% | 45.31% | 40.68% | 56.28% | 39.14% |
Operating Margin | 6.71% | 6.66% | 32.78% | 24.90% | 44.97% | 21.24% |
Profit Margin | 5.68% | 5.70% | 26.56% | 20.08% | 35.92% | 17.12% |
FCF Margin | 50.15% | 56.30% | 50.99% | 54.83% | 54.87% | 50.77% |
EBITDA | 1,381 | 1,326 | 1,432 | 1,648 | 1,361 | 897.31 |
EBITDA Margin | 62.08% | 60.49% | 65.06% | 62.38% | 68.97% | 61.99% |
EBIT | 149.39 | 146 | 721.36 | 657.87 | 887.15 | 307.45 |
EBIT Margin | 6.71% | 6.66% | 32.78% | 24.90% | 44.97% | 21.24% |
Effective Tax Rate | 24.98% | 25.15% | 22.80% | 22.85% | 19.87% | 18.48% |