Financials in USD. Standardized financial statements.
A compact view of how Paxman AB (publ) turns revenue into operating income and net income.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $312.56M | $253.01M | $220.61M | $156.75M | $96.20M | $78.05M | $85.28M | $58.02M | $31.33M |
| Revenue Growth? | +23.5% | +14.7% | +40.7% | +62.9% | +23.3% | -8.5% | +47.0% | +85.2% | 0.0% |
| Cost of Revenue? | $308.31M | $77.59M | $74.19M | $55.31M | $31.68M | $27.36M | $21.24M | $12.55M | $6.02M |
| Gross Profit? | $4.25M | $175.42M | $146.42M | $101.44M | $64.52M | $50.69M | $64.04M | $45.48M | $25.31M |
| Gross Margin? | +1.4% | +69.3% | +66.4% | +64.7% | +67.1% | +64.9% | +75.1% | +78.4% | +80.8% |
| Operating Expenses? | $0 | $141.91M | $133.80M | $102.68M | $75.11M | $62.38M | $65.33M | $50.26M | $32.10M |
| Operating Income? | $4.25M | $33.51M | $12.62M | -$1.24M | -$10,580 | -$11.69M | -$1.29M | -$4.78M | -$6.80M |
| EBITDA? | $28.39M | $49.73M | $31.23M | $14.19M | $2.90M | -$2.58M | $5.79M | -$90,000 | -$5.20M |
| Income Before Tax | -$10.57M | $41.50M | $7.97M | -$8.56M | -$12.67M | -$20.10M | -$2.67M | -$5.16M | -$6.85M |
| Income Tax Expense | $6.10M | $1.30M | -$361,000 | $1.76M | $106,000 | -$910,000 | -$5.43M | $1.94M | -$128,000 |
| Net Income? | -$16.67M | $40.20M | $8.33M | -$10.32M | -$12.78M | -$19.19M | $2.76M | -$7.10M | -$6.72M |
| EPS? | $-0.76 | $2.11 | $0.44 | $-0.54 | $-0.73 | $-1.20 | $0.17 | $-0.44 | $-0.57 |
| Diluted EPS? | $-0.76 | $2.11 | $0.44 | $-0.54 | $-0.73 | $-1.20 | $0.17 | $-0.44 | $-0.57 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality