P

Paradox Interactive AB (publ)
LSE:0GDU

Watchlist Manager
Paradox Interactive AB (publ)
LSE:0GDU
Watchlist
Price: 158.25 SEK Market Closed
Market Cap: 16.7B SEK

Income Statement

Earnings Waterfall
Paradox Interactive AB (publ)

Revenue
2B SEK
Cost of Revenue
-919m SEK
Gross Profit
1.1B SEK
Operating Expenses
-320.6m SEK
Operating Income
786.7m SEK
Other Expenses
-149m SEK
Net Income
637.7m SEK

Income Statement
Paradox Interactive AB (publ)

Rotate your device to view
Income Statement
Currency: SEK
Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
5
0
0
0
4
0
0
0
7
0
0
0
11
0
0
0
6
0
0
0
Revenue
604
N/A
493
-18%
546
+11%
582
+7%
654
+12%
682
+4%
736
+8%
790
+7%
814
+3%
960
+18%
969
+1%
1 013
+5%
1 128
+11%
1 099
-3%
1 187
+8%
1 245
+5%
1 289
+4%
1 451
+13%
1 529
+5%
1 741
+14%
1 794
+3%
1 758
-2%
1 696
-4%
1 491
-12%
1 447
-3%
1 559
+8%
1 615
+4%
1 783
+10%
1 973
+11%
1 980
+0%
2 258
+14%
2 227
-1%
2 642
+19%
2 641
0%
2 480
-6%
2 487
+0%
2 201
-12%
2 182
-1%
2 065
-5%
2 026
-2%
Gross Profit
Cost of Revenue
(263)
(218)
(204)
(211)
(225)
(230)
(233)
(259)
(263)
(289)
(340)
(357)
(372)
(398)
(415)
(439)
(469)
(527)
(559)
(635)
(749)
(750)
(784)
(737)
(645)
(725)
(726)
(780)
(863)
(901)
(1 042)
(1 099)
(1 382)
(1 397)
(1 307)
(1 269)
(996)
(948)
(933)
(919)
Gross Profit
341
N/A
274
-20%
342
+25%
371
+9%
429
+16%
452
+5%
504
+12%
530
+5%
551
+4%
671
+22%
629
-6%
656
+4%
756
+15%
701
-7%
772
+10%
806
+4%
821
+2%
925
+13%
970
+5%
1 107
+14%
1 045
-6%
1 008
-4%
912
-9%
754
-17%
803
+6%
834
+4%
889
+7%
1 004
+13%
1 110
+11%
1 078
-3%
1 216
+13%
1 128
-7%
1 260
+12%
1 245
-1%
1 173
-6%
1 218
+4%
1 205
-1%
1 234
+2%
1 132
-8%
1 107
-2%
Operating Income
Operating Expenses
(99)
(105)
(99)
(105)
(121)
(128)
(157)
(178)
(192)
(212)
(216)
(234)
(264)
(284)
(309)
(310)
(360)
(349)
(362)
(381)
(353)
(359)
(344)
(314)
(263)
(243)
(203)
(187)
(249)
(234)
(293)
(340)
(380)
(413)
(397)
(384)
(305)
(312)
(315)
(321)
Selling, General & Administrative
(98)
(100)
(107)
(112)
(127)
(130)
(141)
(148)
(159)
(182)
(205)
(228)
(255)
(275)
(290)
(302)
(289)
(341)
(335)
(339)
(306)
(309)
(311)
(298)
(283)
(265)
(245)
(247)
(249)
(256)
(309)
(331)
(381)
(391)
(368)
(344)
(311)
(304)
(292)
(306)
Depreciation & Amortization
0
0
0
0
0
(3)
(5)
(9)
(12)
(13)
(14)
(18)
(25)
(26)
(28)
(26)
(79)
(32)
(35)
(37)
(27)
(22)
(18)
(13)
(13)
(12)
(12)
(12)
(13)
(13)
(13)
(12)
(10)
(9)
(9)
(11)
(12)
(12)
(12)
(11)
Other Operating Expenses
(1)
(5)
8
7
6
5
(11)
(22)
(21)
(17)
3
11
16
17
8
18
8
24
8
(5)
(20)
(28)
(15)
(3)
32
35
54
73
13
35
29
4
11
(12)
(20)
(30)
18
4
(11)
(4)
Operating Income
242
N/A
169
-30%
243
+44%
266
+9%
308
+16%
324
+5%
347
+7%
352
+2%
358
+2%
458
+28%
413
-10%
421
+2%
492
+17%
417
-15%
463
+11%
496
+7%
461
-7%
576
+25%
608
+6%
725
+19%
692
-5%
649
-6%
569
-12%
440
-23%
539
+23%
591
+10%
686
+16%
817
+19%
862
+5%
844
-2%
923
+9%
788
-15%
881
+12%
832
-5%
776
-7%
834
+7%
900
+8%
922
+2%
818
-11%
787
-4%
Pre-Tax Income
Interest Income Expense
0
0
1
1
1
1
0
(0)
(0)
(0)
(0)
0
0
1
0
0
(7)
(8)
(9)
(10)
(4)
(4)
(4)
(4)
(4)
(3)
(3)
(3)
23
(0)
18
22
(10)
39
29
34
61
33
31
27
Non-Reccuring Items
0
0
0
0
0
(3)
(6)
(13)
(19)
(16)
(33)
(26)
(37)
(40)
(31)
(39)
13
1
13
(9)
(60)
(90)
(98)
(201)
(232)
(168)
(160)
(26)
0
(10)
(10)
(10)
(185)
(176)
(384)
(384)
(208)
(208)
0
0
Total Other Income
(0)
0
0
0
0
0
0
(1)
0
(1)
0
0
(0)
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
4
0
0
0
Pre-Tax Income
242
N/A
170
-30%
244
+44%
267
+9%
309
+16%
322
+4%
341
+6%
339
-1%
340
+0%
442
+30%
379
-14%
395
+4%
455
+15%
378
-17%
432
+14%
457
+6%
467
+2%
568
+22%
612
+8%
706
+15%
628
-11%
555
-12%
467
-16%
235
-50%
304
+29%
420
+38%
523
+24%
788
+51%
884
+12%
834
-6%
932
+12%
801
-14%
688
-14%
696
+1%
422
-39%
484
+15%
757
+56%
746
-1%
848
+14%
813
-4%
Net Income
Tax Provision
(53)
(37)
(55)
(60)
(68)
(71)
(75)
(75)
(75)
(98)
(83)
(87)
(101)
(83)
(95)
(99)
(93)
(116)
(125)
(145)
(137)
(116)
(94)
(44)
(56)
(80)
(101)
(157)
(176)
(170)
(199)
(174)
(157)
(162)
(100)
(112)
(173)
(165)
(184)
(176)
Income from Continuing Operations
189
132
190
207
240
250
266
264
265
345
296
308
354
295
337
358
374
453
487
562
491
439
373
191
248
340
421
630
709
664
733
627
531
534
322
372
585
581
664
638
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
189
N/A
132
-30%
190
+43%
207
+9%
240
+16%
250
+4%
266
+6%
264
-1%
265
+0%
345
+30%
296
-14%
308
+4%
354
+15%
295
-17%
337
+14%
358
+6%
374
+5%
453
+21%
487
+8%
562
+15%
491
-13%
439
-10%
373
-15%
191
-49%
248
+29%
340
+37%
421
+24%
630
+50%
709
+12%
664
-6%
733
+10%
627
-15%
531
-15%
534
+1%
322
-40%
372
+16%
585
+57%
581
-1%
664
+14%
638
-4%
EPS (Diluted)
1.79
N/A
1.25
-30%
1.8
+44%
1.96
+9%
2.28
+16%
2.38
+4%
2.53
+6%
2.51
-1%
2.51
N/A
3.26
+30%
2.8
-14%
2.92
+4%
3.35
+15%
2.79
-17%
3.19
+14%
3.39
+6%
3.54
+4%
4.29
+21%
4.61
+7%
5.31
+15%
4.64
-13%
4.15
-11%
3.52
-15%
1.81
-49%
2.34
+29%
3.21
+37%
3.98
+24%
5.96
+50%
6.7
+12%
6.28
-6%
6.88
+10%
5.91
-14%
5.02
-15%
5.05
+1%
3.04
-40%
3.52
+16%
5.53
+57%
5.5
-1%
6.28
+14%
6.03
-4%