P

Paxman AB (publ)
STO:PAX

Watchlist Manager
Paxman AB (publ)
STO:PAX
Watchlist
Price: 53.6 SEK -0.74%
Market Cap: 1.2B SEK

Income Statement

Earnings Waterfall
Paxman AB (publ)

Revenue
295.1m SEK
Cost of Revenue
-96.4m SEK
Gross Profit
198.7m SEK
Operating Expenses
-184m SEK
Operating Income
14.7m SEK
Other Expenses
-9.8m SEK
Net Income
4.9m SEK

Income Statement
Paxman AB (publ)

Rotate your device to view
Income Statement
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%