Paxman
PAX.STPaxman AB (publ) Price (PAX.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
19,080,978
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Paxman AB (publ)Currency: SEK
| YEAR | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
31,332,000.00
+0% |
58,023,000.00
+85% |
85,279,000.00
+47% |
78,053,000.00
-8% |
96,202,000.00
+23% |
156,746,000.00
+63% |
210,117,000.00
+34% |
253,007,000.00
+20% |
|||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 6,023,000.00 | 12,547,000.00 | 21,240,000.00 | 27,365,000.00 | 31,684,000.00 | 55,310,000.00 | 63,698,000.00 | 77,587,000.00 | |||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
25,309,000.00
+0% |
45,476,000.00
+80% |
64,039,000.00
+41% |
50,688,000.00
-21% |
64,518,000.00
+27% |
101,436,000.00
+57% |
146,419,000.00
+44% |
175,420,000.00
+20% |
|||||||||||
| Gross Profit Ratio | (0.81%) | (0.78%) | (0.75%) | (0.65%) | (0.67%) | (0.65%) | (0.70%) | (0.69%) | |||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 755,000.00 | 1,124,000.00 | 1,314,000.00 | 1,551,000.00 | 1,650,000.00 | 2,015,000.00 | 0.00 | 0.00 | |||||||||||
| General and Administrative | 18,035,000.00 | 26,323,000.00 | 32,680,000.00 | 30,098,000.00 | 29,083,000.00 | 0.00 | 0.00 | 0.00 | |||||||||||
| Selling, General & Admin... | 18,035,000.00 | 26,323,000.00 | 32,680,000.00 | 30,098,000.00 | 29,083,000.00 | 85,261,000.00 | 0.00 | 0.00 | |||||||||||
| Selling & Marketing Exp... | 18,035,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||
| Depreciation and Amortiz... | 1,598,000.00 | 4,687,000.00 | 7,084,000.00 | 9,094,000.00 | 11,819,000.00 | 15,403,000.00 | 18,610,000.00 | 16,218,000.00 | |||||||||||
| Other Expenses | -3,965,000.00 | 23,935,000.00 | 32,652,000.00 | 32,280,000.00 | 46,022,000.00 | 102,679,000.00 | 133,800,000.00 | 141,912,000.00 | |||||||||||
| Total Operating Expenses | 32,105,000.00 | 50,258,000.00 | 65,332,000.00 | 62,378,000.00 | 75,105,000.00 | 102,679,000.00 | 133,800,000.00 | 141,912,000.00 | |||||||||||
| Cost and Exponses | 38,128,000.00 | 62,805,000.00 | 86,572,000.00 | 89,743,000.00 | 106,789,000.00 | 157,989,000.00 | 197,498,000.00 | 219,499,000.00 | |||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-6,796,000.00
+0% |
-4,782,000.00
-30% |
-1,293,000.00
-73% |
-11,690,000.00
+804% |
-10,574,000.00
-10% |
-1,216,000.00
-89% |
12,619,000.00
-1,138% |
33,508,000.00
+166% |
|||||||||||
| Operating Income Ratio | (-0.22%) | (-0.08%) | (-0.02%) | (-0.15%) | (-0.11%) | (-0.01%) | (0.06%) | (0.13%) | |||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 4,000.00 | 4,000.00 | 1,381,000.00 | 13,000.00 | 13,000.00 | 27,000.00 | 13,000.00 | 0.00 | |||||||||||
| Interest Expenses | 60,000.00 | 382,000.00 | 1,381,000.00 | 8,419,000.00 | 2,096,000.00 | 7,346,000.00 | 4,663,000.00 | 0.00 | |||||||||||
| Total Other Income/Exp... | -57,000.00 | -382,000.00 | -1,381,000.00 | -8,406,000.00 | -2,083,000.00 | -7,319,000.00 | -4,650,000.00 | 7,992,000.00 | |||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -5,195,000.00 | -95,000.00 | 5,791,000.00 | -1,044,999.00 | 2,895,000.00 | 16,175,000.00 | 31,229,000.00 | 49,726,000.00 | |||||||||||
| EBITDA ratio | (-0.17%) | (0.00%) | (0.08%) | (-0.01%) | (0.03%) | (0.10%) | (0.15%) | (0.20%) | |||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -6,853,000.00 | -5,164,000.00 | -2,674,000.00 | -20,096,000.00 | -12,670,000.00 | -8,562,000.00 | 7,969,000.00 | 41,500,000.00 | |||||||||||
| Income Before Tax Ratio | (-0.22%) | (-0.09%) | (-0.03%) | (-0.26%) | (-0.13%) | (-0.05%) | (0.04%) | (0.16%) | |||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -128,000.00 | 1,937,000.00 | -5,430,000.00 | -910,000.00 | 106,000.00 | 1,762,000.00 | -361,000.00 | 1,304,000.00 | |||||||||||
| Net Income | |||||||||||||||||||
| Net Income | -6,725,000.00
+0% |
-7,101,000.00
+6% |
2,756,000.00
-139% |
-19,186,000.00
-796% |
-12,776,000.00
-33% |
-10,324,000.00
-19% |
8,330,000.00
-181% |
40,196,000.00
+383% |
|||||||||||
| Net Income Ratio | (-0.21%) | (-0.12%) | (0.03%) | (-0.25%) | (-0.13%) | (-0.07%) | (0.04%) | (0.16%) | |||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.57 | -0.44 | 0.17 | -1.20 | -0.73 | -0.54 | 0.44 | 2.11 | |||||||||||
| Diluted EPS | -0.57 | -0.44 | 0.17 | -1.20 | -0.73 | -0.54 | 0.44 | 2.11 | |||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 11,881,459.00 | 16,012,500.00 | 16,012,500.00 | 16,012,500.00 | 17,470,833.00 | 19,012,500.00 | 19,012,500.00 | 19,012,500.00 | |||||||||||
| Diluted Share Outstanding | 11,881,459.00 | 16,012,500.00 | 16,080,978.00 | 16,012,500.00 | 17,470,833.00 | 19,012,500.00 | 19,080,978.00 | 19,080,978.00 | |||||||||||