P
Paxman AB (publ)
OTC:PXMBF
Paxman AB (publ)
OTC:PXMBF
Price:
3.5
USD
Market Closed
Market Cap:
$103.1m
Income Statement
Earnings Waterfall
Paxman AB (publ)
Paxman AB (publ)
Income Statement
Paxman AB (publ)
Paxman AB (publ)
Currency: SEK
| 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
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
22
N/A
|
31
+41%
|
35
+13%
|
41
+15%
|
49
+19%
|
58
+19%
|
65
+12%
|
74
+14%
|
81
+9%
|
85
+5%
|
92
+8%
|
112
+22%
|
107
-5%
|
78
-27%
|
99
+27%
|
80
-20%
|
85
+7%
|
96
+13%
|
103
+7%
|
116
+13%
|
134
+16%
|
146
+8%
|
160
+10%
|
175
+9%
|
195
+11%
|
210
+8%
|
226
+8%
|
239
+5%
|
242
+2%
|
253
+4%
|
262
+3%
|
273
+4%
|
295
+8%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4)
|
(6)
|
(5)
|
(6)
|
(9)
|
(13)
|
(15)
|
(19)
|
(23)
|
(21)
|
(24)
|
(31)
|
(31)
|
(27)
|
(34)
|
(29)
|
(31)
|
(32)
|
(35)
|
(39)
|
(42)
|
(44)
|
(48)
|
(53)
|
(61)
|
(64)
|
(69)
|
(71)
|
(72)
|
(78)
|
(82)
|
(87)
|
(96)
|
|
| Gross Profit |
19
N/A
|
25
+36%
|
30
+18%
|
35
+17%
|
40
+14%
|
45
+14%
|
49
+9%
|
55
+11%
|
58
+7%
|
64
+10%
|
68
+6%
|
81
+20%
|
76
-6%
|
51
-33%
|
65
+29%
|
51
-22%
|
54
+7%
|
65
+19%
|
68
+6%
|
78
+14%
|
93
+19%
|
101
+9%
|
113
+11%
|
123
+9%
|
135
+10%
|
146
+9%
|
157
+7%
|
168
+7%
|
170
+1%
|
175
+3%
|
179
+2%
|
186
+4%
|
199
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19)
|
(32)
|
(39)
|
(44)
|
(48)
|
(50)
|
(53)
|
(57)
|
(59)
|
(70)
|
(70)
|
(83)
|
(81)
|
(65)
|
(79)
|
(70)
|
(76)
|
(75)
|
(83)
|
(93)
|
(102)
|
(103)
|
(109)
|
(113)
|
(118)
|
(134)
|
(136)
|
(137)
|
(139)
|
(142)
|
(147)
|
(164)
|
(184)
|
|
| Selling, General & Administrative |
(7)
|
0
|
0
|
(8)
|
(5)
|
0
|
(16)
|
(17)
|
(23)
|
(24)
|
(25)
|
(31)
|
(30)
|
(24)
|
(31)
|
(27)
|
(31)
|
(33)
|
(36)
|
(40)
|
(44)
|
(49)
|
(53)
|
(55)
|
(58)
|
(59)
|
(61)
|
(64)
|
(65)
|
(68)
|
(71)
|
(81)
|
(92)
|
|
| Depreciation & Amortization |
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(14)
|
(12)
|
(11)
|
(13)
|
(11)
|
(13)
|
(13)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(18)
|
(17)
|
(16)
|
(16)
|
(16)
|
(20)
|
|
| Other Operating Expenses |
(12)
|
(31)
|
(37)
|
(34)
|
(39)
|
(46)
|
(32)
|
(34)
|
(28)
|
(37)
|
(35)
|
(39)
|
(39)
|
(30)
|
(35)
|
(32)
|
(33)
|
(29)
|
(33)
|
(37)
|
(41)
|
(36)
|
(38)
|
(41)
|
(42)
|
(56)
|
(56)
|
(55)
|
(57)
|
(58)
|
(60)
|
(67)
|
(72)
|
|
| Operating Income |
(1)
N/A
|
(7)
-709%
|
(9)
-28%
|
(9)
-7%
|
(8)
+16%
|
(5)
+39%
|
(3)
+29%
|
(2)
+41%
|
(1)
+75%
|
(6)
-1 083%
|
(3)
+55%
|
(2)
+29%
|
(5)
-185%
|
(14)
-159%
|
(14)
0%
|
(19)
-37%
|
(22)
-13%
|
(11)
+51%
|
(15)
-43%
|
(15)
0%
|
(10)
+37%
|
(1)
+87%
|
4
N/A
|
9
+137%
|
17
+78%
|
13
-25%
|
22
+72%
|
31
+42%
|
31
+1%
|
34
+8%
|
32
-4%
|
22
-31%
|
15
-34%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
4
|
3
|
(2)
|
(4)
|
(8)
|
(7)
|
(3)
|
(2)
|
(2)
|
(3)
|
3
|
7
|
(1)
|
(9)
|
(10)
|
(14)
|
(1)
|
2
|
(2)
|
(5)
|
8
|
(9)
|
(12)
|
(9)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(7)
-559%
|
(9)
-28%
|
(9)
-6%
|
(8)
+15%
|
(5)
+35%
|
(4)
+23%
|
(3)
+30%
|
(2)
+43%
|
(3)
-66%
|
0
N/A
|
(4)
N/A
|
(9)
-132%
|
(20)
-125%
|
(21)
-4%
|
(22)
-7%
|
(23)
-4%
|
(13)
+46%
|
(18)
-43%
|
(12)
+33%
|
(2)
+82%
|
(9)
-289%
|
(5)
+43%
|
(0)
+92%
|
2
N/A
|
8
+241%
|
24
+196%
|
28
+20%
|
26
-8%
|
42
+60%
|
23
-45%
|
10
-57%
|
6
-38%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
5
|
5
|
5
|
5
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(1)
|
(7)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
3
|
6
|
2
|
(3)
|
(19)
|
(20)
|
(21)
|
(23)
|
(13)
|
(18)
|
(12)
|
(2)
|
(10)
|
(7)
|
(2)
|
1
|
8
|
24
|
29
|
26
|
40
|
22
|
8
|
5
|
|
| 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
|
|
| Net Income (Common) |
(1)
N/A
|
(7)
-547%
|
(9)
-29%
|
(9)
-6%
|
(8)
+16%
|
(7)
+8%
|
(6)
+17%
|
(5)
+20%
|
(4)
+24%
|
3
N/A
|
6
+111%
|
2
-72%
|
(3)
N/A
|
(19)
-455%
|
(20)
-4%
|
(21)
-8%
|
(23)
-5%
|
(13)
+43%
|
(18)
-43%
|
(12)
+33%
|
(2)
+81%
|
(10)
-353%
|
(7)
+36%
|
(2)
+68%
|
1
N/A
|
8
+1 277%
|
24
+188%
|
29
+19%
|
26
-8%
|
40
+53%
|
22
-46%
|
9
-60%
|
5
-43%
|
|
| EPS (Diluted) |
-0.06
N/A
|
-0.57
-850%
|
-0.56
+2%
|
-0.56
N/A
|
-0.47
+16%
|
-0.44
+6%
|
-0.37
+16%
|
-0.3
+19%
|
-0.23
+23%
|
0.17
N/A
|
0.36
+112%
|
0.1
-72%
|
-0.22
N/A
|
-1.2
-445%
|
-1.18
+2%
|
-1.22
-3%
|
-1.27
-4%
|
-0.73
+43%
|
-0.96
-32%
|
-0.63
+34%
|
-0.13
+79%
|
-0.54
-315%
|
-0.35
+35%
|
-0.11
+69%
|
0.03
N/A
|
0.44
+1 367%
|
1.26
+186%
|
1.5
+19%
|
1.38
-8%
|
2.11
+53%
|
1.14
-46%
|
0.38
-67%
|
0.22
-42%
|
|
Switch to:
Switch to:
See Also
Discover More
