Pandox AB (publ) (STO:PNDX.B)
Sweden · Delayed Price · Currency is SEK 168.60
+3.40 (2.06%)
Nov 2, 2026, 5:29 PM CET
Pandox 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 |
Rental Revenue | 4,896 | 3,935 | 3,728 | 3,548 | 3,052 | 2,279 |
Other Revenue | 3,479 | 3,534 | 3,408 | 3,301 | 2,485 | 968 |
| 8,375 | 7,469 | 7,136 | 6,849 | 5,537 | 3,247 | |
Revenue Growth (YoY | 14.90% | 4.67% | 4.19% | 23.70% | 70.53% | 2.17% |
Property Expenses | 3,279 | 3,247 | 3,281 | 3,262 | 2,550 | 1,546 |
Selling, General & Administrative | 238 | 236 | 200 | 197 | 153 | 157 |
Other Operating Expenses | - | - | - | - | -117 | -26 |
Total Operating Expenses | 3,517 | 3,483 | 3,481 | 3,459 | 2,586 | 1,677 |
Operating Income | 4,858 | 3,986 | 3,655 | 3,390 | 2,951 | 1,570 |
Interest Expense | -1,875 | -2,401 | -2,427 | -3,287 | 1,330 | -183 |
Interest & Investment Income | 404 | 399 | 766 | 639 | 19 | 4 |
Currency Exchange Gain (Loss) | 2 | 2 | - | - | - | - |
Other Non-Operating Income | -205 | -103 | -112 | -132 | -129 | -109 |
EBT Excluding Unusual Items | 3,184 | 1,883 | 1,882 | 610 | 4,171 | 1,282 |
Merger & Restructuring Charges | 1,357 | 1,357 | - | - | - | - |
Gain (Loss) on Sale of Assets | - | - | 2 | - | - | -28 |
Asset Writedown | 135 | 605 | 475 | -1,107 | 1,180 | -368 |
Pretax Income | 4,676 | 3,845 | 2,359 | -497 | 5,351 | 886 |
Income Tax Expense | 1,091 | 672 | 653 | 83 | 1,147 | 277 |
Earnings From Continuing Operations | 3,585 | 3,173 | 1,706 | -580 | 4,204 | 609 |
Minority Interest in Earnings | -6 | -34 | -17 | -5 | 13 | 1 |
Net Income | 3,579 | 3,139 | 1,689 | -585 | 4,217 | 610 |
Net Income to Common | 3,579 | 3,139 | 1,689 | -585 | 4,217 | 610 |
Net Income Growth | 76.48% | 85.85% | - | - | 591.31% | - |
Basic Shares Outstanding | 195 | 195 | 187 | 184 | 184 | 184 |
Diluted Shares Outstanding | 195 | 195 | 187 | 184 | 184 | 184 |
Shares Change | - | 4.14% | 1.64% | - | - | - |
EPS (Basic) | 18.39 | 16.13 | 9.04 | -3.18 | 22.94 | 3.32 |
EPS (Diluted) | 18.39 | 16.13 | 9.04 | -3.18 | 22.94 | 3.32 |
EPS Growth | 76.48% | 78.46% | - | - | 591.31% | - |
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 |
Dividend Per Share | 4.500 | 4.500 | 4.250 | 4.000 | 2.500 | - |
Dividend Growth | 5.88% | 5.88% | 6.25% | 60.00% | - | - |
Operating Margin | 58.01% | 53.37% | 51.22% | 49.50% | 53.30% | 48.35% |
Profit Margin | 42.73% | 42.03% | 23.67% | -8.54% | 76.16% | 18.79% |
EBITDA | 5,160 | 4,296 | 3,912 | 3,645 | 3,254 | 1,821 |
EBITDA Margin | 61.61% | 57.52% | 54.82% | 53.22% | 58.77% | 56.08% |
D&A For Ebitda | 302 | 310 | 257 | 255 | 303 | 251 |
EBIT | 4,858 | 3,986 | 3,655 | 3,390 | 2,951 | 1,570 |
EBIT Margin | 58.01% | 53.37% | 51.22% | 49.50% | 53.30% | 48.35% |
Effective Tax Rate | 23.33% | 17.48% | 27.68% | - | 21.44% | 31.26% |
Revenue as Reported | 8,375 | 7,469 | 7,136 | 6,849 | 5,654 | 3,273 |