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	7.14B	7.09B	7.1B	7B	6.86B	6.63B	6.42B	6.13B	5.65B	5B	4.27B	3.5B	3.27B	2.99B	2.85B	2.73B	3.18B	3.95B	4.6B	5.45B	5.55B	5.47B	5.36B	5.26B	5.12B	4.85B	4.56B	4.33B	4.27B	4.25B	4.24B	4.11B	3.94B	3.77B	3.72B	3.72B
Cost of Revenue	3.29B	3.3B	3.33B	3.34B	3.26B	3.22B	3.09B	2.81B	2.55B	2.15B	1.9B	1.66B	1.55B	1.4B	1.33B	1.33B	1.56B	1.86B	2.07B	2.37B	2.36B	2.36B	2.32B	2.29B	2.23B	2.11B	2.02B	2B	2.06B	2.17B	2.26B	2.23B	2.16B	2.07B	2.04B	2.1B
Gross Profit	3.85B	3.78B	3.76B	3.66B	3.6B	3.41B	3.33B	3.32B	3.1B	2.86B	2.37B	1.85B	1.73B	1.58B	1.51B	1.4B	1.61B	2.09B	2.52B	3.09B	3.19B	3.12B	3.05B	2.97B	2.89B	2.74B	2.54B	2.32B	2.21B	2.08B	1.98B	1.89B	1.79B	1.7B	1.68B	1.62B
Operating Income	3.7B	3.64B	3.5B	2.94B	2.63B	2.31B	2.91B	3.53B	3.81B	3.85B	2.77B	1.74B	742M	-170M	-532M	-620M	-439M	983M	2.18B	3.57B	4.42B	4.61B	4.49B	4.22B	4.18B	4.23B	3.83B	3.95B	3.98B	3.49B	3.57B	3.16B	3.11B	3.11B	2.96B	2.91B
Interest Income	38M	631M	632M	636M	639M	34M	28M	27M	19M	13M	13M	5M	4M	3M	2M	2M	3M	292M	292M	296M	296M	6M	8M	4M	3M	4M	2M	2M	2M	1M	1M	2M	1M	2M	3M	2.5M
Pretax Income	2.36B	594M	998M	375M	-497M	860M	2.41B	3.7B	5.35B	5.57B	3.89B	2.25B	886M	61M	-455M	-808M	-1.54B	145M	1.1B	2.4B	3.49B	3.14B	3.37B	3.24B	3.46B	3.7B	3.29B	3.56B	3.65B	3.28B	3.38B	2.87B	2.63B	2.61B	2.37B	2.59B
Net Income	1.69B	-2M	495M	78M	-585M	648M	1.88B	2.96B	4.22B	4.36B	2.99B	1.61B	610M	55M	-365M	-688M	-1.4B	197M	542M	1.63B	2.71B	2.18B	2.77B	2.78B	2.82B	3.23B	2.94B	3.07B	3.14B	2.72B	2.76B	2.35B	2.2B	2.12B	1.95B	2.13B
Selling & General & Admin	200M	211M	209M	214M	208M	213M	196M	172M	154M	146M	149M	152M	157M	131M	146M	156M	171M	174M	173M	179M	175M	174M	168M	157M	148M	141M	137M	130M	124M	122M	119M	121M	117M	113M	109M	96.2M
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	-87M	-140M	-186M	-192M	-192M	-198M	-180M	-161M	-116M	-57M	-29M	-37M	-74M	-74M	-74M	-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	1.25B	1.24B	198M	203M	197M	203M	185M	166M	153M	146M	149M	152M	157M	146M	156M	161M	171M	174M	173M	179M	175M	174M	168M	157M	148M	141M	137M	130M	124M	122M	119M	121M	117M	113M	109M	96.2M
Interest Expense	1.71B	1.68B	1.68B	1.66B	1.58B	1.42B	1.25B	871M	780M	838M	829M	1.04B	811M	646M	649M	653M	882M	740M	716M	701M	677M	980M	963M	934M	895M	706M	631M	564M	508M	532M	514M	496M	479M	436M	428M	429.9M
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	3.48B	3.49B	3.53B	3.54B	3.46B	3.43B	3.27B	2.98B	2.7B	2.29B	2.05B	1.81B	1.7B	1.55B	1.49B	1.49B	1.73B	2.03B	2.25B	2.54B	2.53B	2.53B	2.48B	2.45B	2.38B	2.25B	2.16B	2.13B	2.19B	2.29B	2.38B	2.35B	2.27B	2.18B	2.15B	2.2B
Income Tax Expense	653M	594M	499M	298M	83M	214M	539M	747M	1.15B	1.21B	893M	633M	277M	15M	-77M	-104M	-134M	-43M	569M	772M	794M	961M	595M	461M	640M	468M	338M	492M	502M	539M	603M	500M	421M	491M	416M	457.2M
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)	9.02	-0.01	2.69	0.42	-3.18	3.53	10.21	16.10	22.94	23.69	16.26	8.77	3.32	0.30	-1.99	-3.74	-7.59	1.32	3.33	9.65	15.71	13.04	16.57	16.57	16.83	19.68	18.17	19.25	19.87	17.47	17.93	15.46	14.64	14.10	13.00	14.20
EPS (Diluted)	9.02	-0.01	2.69	0.42	-3.18	3.53	10.21	16.10	22.94	23.69	16.26	8.77	3.32	0.30	-1.99	-3.74	-7.59	1.32	3.33	9.65	15.71	13.04	16.57	16.57	16.83	19.67	18.16	19.24	19.86	17.47	17.93	15.46	14.64	14.10	13.00	14.20
EBITDA	4.36B	3.1B	3.53B	2.89B	1.94B	2.66B	3.19B	3.47B	4.09B	4.3B	3.22B	2.22B	1.79B	794M	455M	91M	-886M	414M	1.38B	2.87B	4.15B	4.18B	4.36B	4.19B	4.37B	4.57B	4.08B	4.3B	4.33B	3.93B	4.02B	3.47B	3.22B	3.2B	2.95B	2.94B
EBIT	4.07B	2.82B	3.25B	2.6B	1.65B	2.31B	3.66B	4.82B	6.38B	6.65B	4.96B	3.08B	1.72B	725M	195M	-158M	-1.12B	633M	1.6B	3.1B	4.4B	4B	4.18B	4.02B	4.21B	4.41B	3.92B	4.13B	4.16B	3.77B	3.86B	3.32B	3.08B	3.05B	2.8B	3.02B
Depreciation & Amortization	287M	279M	281M	293M	291M	361M	356M	342M	334M	265M	268M	271M	280M	271M	260M	249M	238M	225M	218M	207M	195M	190M	178M	170M	163M	162M	161M	169M	170M	164M	160M	151M	147M	147M	147M	140.4M