Paradox Interactive AB (publ) (STO:PDX)
Sweden · Delayed Price · Currency is SEK 139.00
-5.90 (-4.07%)
Nov 2, 2026, 5:24 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 | Sep '26 Sep 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 |
| 2,286 | 2,192 | 2,201 | 2,642 | 1,973 | 1,447 | |
Revenue Growth | 12.82% | -0.41% | -16.70% | 33.92% | 36.30% | -19.31% |
Cost of Revenue | 1,439 | 1,302 | 995.6 | 1,382 | 862.63 | 644.67 |
Gross Profit | 847.35 | 890.35 | 1,205 | 1,260 | 1,110 | 802.79 |
Selling, General & Admin | 358.71 | 346.71 | 323.53 | 390.41 | 262.11 | 295.77 |
Other Operating Expenses | -7.83 | -7.83 | -18.08 | -10.78 | -13.35 | -11.98 |
Operating Expenses | 350.87 | 338.87 | 305.46 | 379.62 | 248.76 | 283.79 |
Operating Income | 496.47 | 551.47 | 899.88 | 880.59 | 861.52 | 519 |
Interest Expense | -1.07 | -2.07 | -6.17 | -10.64 | -6.66 | -4.07 |
Interest & Investment Income | 19.29 | 23.29 | 37.79 | 22.49 | 3.95 | 0.55 |
Earnings From Equity Investments | - | - | - | 15.44 | - | - |
Currency Exchange Gain (Loss) | 38.87 | -50.13 | 29.53 | -37.29 | 25.63 | 20.49 |
Other Non Operating Income (Expenses) | 0.18 | 0.18 | 4.31 | 2.59 | - | 0 |
EBT Excluding Unusual Items | 553.74 | 522.74 | 965.35 | 873.19 | 884.44 | 535.96 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 4.27 |
Asset Writedown | -355.34 | -355.34 | -208.05 | -185.43 | - | -236.3 |
Pretax Income | 198.4 | 167.4 | 757.3 | 687.76 | 884.44 | 303.93 |
Income Tax Expense | 37.94 | 41.94 | 172.68 | 157.13 | 175.73 | 56.16 |
Net Income | 160.46 | 125.46 | 584.63 | 530.63 | 708.71 | 247.77 |
Net Income to Common | 160.46 | 125.46 | 584.63 | 530.63 | 708.71 | 247.77 |
Net Income Growth | -74.84% | -78.54% | 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 | -0.20% | 0.06% | -0.47% | 0.41% | -0.03% | -0.08% |
EPS (Basic) | 1.52 | 1.19 | 5.54 | 5.02 | 6.71 | 2.35 |
EPS (Diluted) | 1.52 | 1.18 | 5.53 | 4.99 | 6.70 | 2.34 |
EPS Growth | -74.78% | -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 | Sep '26 Sep 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 | 1,233 | 1,122 | 1,449 | 1,083 | 734.89 |
Free Cash Flow Per Share | 10.56 | 11.67 | 10.62 | 13.65 | 10.24 | 6.95 |
Dividend 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 | 37.07% | 40.62% | 54.77% | 47.70% | 56.28% | 55.46% |
Operating Margin | 21.72% | 25.16% | 40.89% | 33.33% | 43.67% | 35.86% |
Profit Margin | 7.02% | 5.72% | 26.56% | 20.08% | 35.92% | 17.12% |
Free Cash Flow Margin | 48.84% | 56.27% | 50.99% | 54.84% | 54.87% | 50.77% |
EBITDA | 624.57 | 605.57 | 961.02 | 969.96 | 955.86 | 607.04 |
EBITDA Margin | 27.32% | 27.63% | 43.66% | 36.71% | 48.45% | 41.94% |
D&A For EBITDA | 128.1 | 54.1 | 61.14 | 89.37 | 94.35 | 88.04 |
EBIT | 496.47 | 551.47 | 899.88 | 880.59 | 861.52 | 519 |
EBIT Margin | 21.72% | 25.16% | 40.89% | 33.33% | 43.67% | 35.86% |
Effective Tax Rate | 19.12% | 25.05% | 22.80% | 22.85% | 19.87% | 18.48% |