Pandox AB (publ) (PNDXF)

AI Score

Unlock

17.43

-2.57 (-12.85%)

At close: Apr 24, 2025, 8:00 PM

Pandox AB (publ) Income Statement

Financials in SEK. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	1.9B	1.87B	1.87B	1.5B	1.85B	1.88B	1.77B	1.35B	1.62B	1.67B	1.48B	876M	974M	939M	714M	646M	687M	799M	601M	1.09B	1.46B	1.45B	1.46B	1.19B	1.38B	1.34B	1.36B	1.05B	1.1B	1.05B	1.12B	995M	1.08B	1.04B	1B	828M
Cost of Revenue	905M	783M	813M	786M	921M	814M	821M	706M	882M	679M	546M	443M	479M	433M	301M	333M	336M	365M	295M	567M	630M	581M	587M	560M	629M	541M	563M	497M	511M	451M	545M	557M	618M	536M	514M	490M
Gross Profit	991M	1.09B	1.05B	715M	925M	1.07B	953M	647M	741M	994M	936M	433M	495M	506M	413M	313M	351M	434M	306M	524M	825M	870M	869M	631M	746M	800M	793M	555M	588M	601M	578M	438M	459M	504M	486M	338M
Operating Income	932M	1.05B	1.01B	705M	872M	917M	443M	400M	550M	1.52B	1.06B	682M	583M	440M	32M	-313M	-329M	78M	-56M	-132M	1.09B	1.27B	1.33B	721M	1.28B	1.16B	1.07B	684M	1.32B	765M	1.18B	719M	821M	846M	774M	673M
Interest Income	20M	6M	5M	7M	613M	7M	9M	10M	8M	1M	8M	2M	2M	1M	n/a	1M	1M	n/a	n/a	2M	290M	n/a	4M	2M	n/a	2M	n/a	1M	1M	n/a	n/a	1M	n/a	n/a	1M	n/a
Pretax Income	650M	125M	1B	582M	-1.11B	529M	379M	-290M	242M	2.08B	1.67B	1.36B	463M	397M	33M	-7M	-362M	-119M	-320M	-741M	1.32B	838M	975M	356M	975M	1.06B	844M	580M	1.21B	651M	1.12B	665M	838M	756M	606M	435M
Net Income	579M	-41M	704M	447M	-1.11B	456M	287M	-216M	121M	1.68B	1.37B	1.04B	259M	317M	-7M	41M	-296M	-103M	-330M	-667M	1.3B	242M	759M	407M	776M	833M	760M	450M	1.19B	547M	883M	522M	767M	589M	471M	374M
Selling & General & Admin	59M	42M	48M	51M	70M	40M	53M	45M	75M	23M	29M	27M	67M	26M	32M	32M	41M	41M	42M	47M	44M	40M	48M	43M	43M	34M	37M	34M	36M	30M	30M	28M	34M	27M	32M	24M
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	n/a	n/a	-42M	-45M	-53M	-46M	-48M	-45M	-59M	-28M	-29M	n/a	n/a	n/a	-37M	-37M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Operating Expenses	59M	1.09B	48M	51M	53M	46M	53M	45M	59M	28M	34M	32M	52M	31M	37M	37M	41M	41M	42M	47M	44M	40M	48M	43M	43M	34M	37M	34M	36M	30M	30M	28M	34M	27M	32M	24M
Interest Expense	439M	430M	419M	421M	409M	431M	396M	346M	249M	254M	22M	255M	307M	245M	238M	21M	142M	248M	242M	250M	n/a	224M	227M	226M	303M	207M	198M	187M	114M	132M	131M	131M	138M	114M	113M	114M
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	964M	825M	855M	837M	974M	860M	874M	751M	941M	707M	580M	475M	531M	464M	338M	370M	377M	406M	337M	614M	674M	621M	635M	603M	672M	575M	600M	531M	547M	481M	575M	585M	652M	563M	546M	514M
Income Tax Expense	69M	164M	292M	128M	10M	69M	91M	-87M	141M	394M	299M	313M	205M	76M	39M	-43M	-57M	-16M	12M	-73M	34M	596M	215M	-51M	201M	230M	81M	128M	29M	100M	235M	138M	66M	164M	132M	59M
Shares Outstanding (Basic)	194.6M	183.85M	183.85M	183.95M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.79M	183.85M	183.85M	183.85M	177.69M	167.5M	167.5M	167.5M	167.71M	167.5M	167.5M	167.5M	158.95M	157.5M	157.4M	157.5M	151.06M	150M	150M	150M
Shares Outstanding (Diluted)	194.6M	183.85M	183.85M	183.95M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	183.85M	177.63M	167.5M	167.5M	167.5M	167.5M	167.5M	167.5M	167.5M	158.91M	157.5M	157.4M	157.5M	151.06M	150M	150M	150M
EPS (Basic)	2.98	-0.22	3.83	2.43	-6.05	2.48	1.56	-1.17	0.66	9.16	7.45	5.67	1.41	1.73	-0.04	0.22	-1.61	-0.56	-1.79	-3.63	7.30	1.45	4.53	2.43	4.63	4.98	4.53	2.69	7.48	3.47	5.61	3.31	5.08	3.93	3.14	2.49
EPS (Diluted)	2.98	-0.22	3.83	2.43	-6.05	2.48	1.56	-1.17	0.66	9.16	7.45	5.67	1.41	1.73	-0.04	0.22	-1.61	-0.56	-1.79	-3.63	7.30	1.45	4.53	2.43	4.63	4.98	4.53	2.69	7.47	3.47	5.61	3.31	5.08	3.93	3.14	2.49
EBITDA	1.17B	625M	1.49B	1.07B	-90M	1.06B	849M	124M	633M	1.59B	1.13B	742M	843M	510M	124M	316M	-156M	171M	-240M	-661M	1.14B	1.13B	1.25B	628M	1.18B	1.31B	1.08B	806M	1.37B	822M	1.3B	836M	976M	905M	756M	585M
EBIT	1.09B	555M	1.42B	1B	-162M	984M	775M	56M	491M	2.33B	1.94B	1.61B	770M	642M	56M	247M	-220M	112M	-297M	-719M	1.54B	1.08B	1.2B	582M	1.13B	1.27B	1.04B	767M	1.33B	783M	1.25B	796M	937M	870M	719M	549M
Depreciation & Amortization	80M	70M	67M	70M	72M	72M	79M	68M	142M	67M	65M	60M	73M	70M	68M	69M	64M	59M	57M	58M	51M	52M	46M	46M	46M	40M	38M	39M	45M	39M	46M	40M	39M	35M	37M	36M