Paradox Interactive AB (p... (PRXXF)

PNK: PRXXF · Real-Time Price · USD

17.02

-2.11 (-11.03%)

At close: Apr 28, 2025, 8:00 PM

Paradox Interactive 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	709.1M	433.99M	575.75M	482.1M	995.6M	426.44M	737.33M	482.78M	580.01M	457.99M	458.81M	476.1M	390.51M	289.41M	403M	364.53M	433.66M	494.79M	464.94M	400.4M	381.34M	282.55M	387.17M	238.27M	336.91M	224.98M	298.84M	266.98M	222.4M	180.68M	289.45M	121.26M	198.39M	127.18M	234.9M	93.27M
Cost of Revenue	262.68M	217.09M	458.43M	270.68M	711.98M	254.51M	337.76M	263.07M	253.23M	197.46M	197.23M	214.7M	196.4M	277.58M	204.23M	202.75M	252.18M	219.06M	163M	171.4M	132.72M	123.21M	142.42M	101.94M	110.29M	91.34M	133.36M	73.36M	85.33M	80.03M	65.37M	50.12M	76.54M	46.74M	59.6M	41.85M
Gross Profit	446.41M	216.9M	117.33M	211.42M	283.62M	171.93M	399.57M	219.71M	326.78M	260.53M	261.58M	261.39M	194.11M	11.83M	198.77M	161.78M	181.48M	275.74M	301.93M	229M	248.62M	159.34M	244.75M	136.34M	226.62M	133.65M	165.49M	193.62M	137.07M	100.65M	224.08M	71.14M	121.86M	80.44M	175.29M	51.43M
Operating Income	395.26M	142.84M	27.04M	133.31M	123.9M	85.36M	292.9M	155.7M	244.46M	220.64M	213.6M	208.45M	148.12M	-44.55M	111.38M	92.51M	79.53M	187.66M	199.03M	165.88M	163.49M	93.08M	154.21M	62.74M	146.8M	68.31M	99.39M	140.55M	86.68M	52.86M	162.32M	37.96M	85.92M	54.58M	142.33M	25.17M
Interest Income	9.47M	9.19M	11.2M	12.24M	6.69M	5.85M	5.49M	4.47M	2.42M	798K	644K	86K	289K	84K	71K	101K	n/a	450K	n/a	n/a	1K	n/a	n/a	581K	n/a	n/a	141K	n/a	n/a	n/a	3K	12K	n/a	15K	594K	17K
Pretax Income	404.3M	151.23M	36.82M	164.96M	131.3M	88.47M	310.88M	157.14M	244.22M	219.52M	213.03M	207.68M	147.48M	-45.4M	110.27M	91.57M	78.63M	186.96M	197.74M	164.7M	156.75M	92.93M	154.01M	63.16M	146.79M	68.31M	99.53M	140.54M	86.69M	52.6M	162.32M	37.97M	85.98M	54.59M	142.88M	25.16M
Net Income	310.82M	119.66M	27.28M	126.86M	98.27M	69.29M	239.35M	123.71M	194.18M	175.86M	170.13M	168.54M	115.92M	-33.22M	88.35M	76.73M	59.54M	148.51M	154.51M	128.01M	130.5M	73.97M	120.28M	49.33M	114.33M	52.94M	77.89M	108.77M	68.84M	40.56M	126.34M	29.2M	68.11M	42.33M	110.6M	19.39M
Selling & General & Admin	83.54M	66.36M	92.91M	78.11M	114.88M	88.29M	116.54M	70.69M	68.01M	66.59M	63.9M	60.39M	65.41M	64.1M	84.47M	81.78M	81.39M	83.75M	87.25M	83.17M	123.92M	75.19M	90.49M	77.66M	84.78M	64.83M	74.56M	55.71M	51.34M	38.4M	50.29M	31.73M	36.66M	27.34M	36.95M	25.65M
Research & Development	n/a	n/a	n/a	n/a	863.27M	n/a	n/a	n/a	343.21M	n/a	n/a	n/a	466.36M	133.7M	n/a	n/a	245.94M	28.4M	n/a	n/a	156.05M	8.2M	12.1M	2.9M	151.57M	n/a	20.6M	n/a	35.5M	36.7M	30.3M	24.7M	82.5M	22.4M	15.9M	11.5M
Other Expenses	-32.39M	7.7M	-1.86M	n/a	-871.7M	1.72M	9.87M	n/a	n/a	26.7M	17.56M	10.67M	-5.35M	7.72M	-2.92M	12.52M	6.42M	-4.32M	-15.65M	20.05M	-6.48M	8.92M	-48K	4.07M	4.95M	-501K	8.47M	2.64M	940K	-9.39M	-11.47M	-1.45M	732K	1.48M	3.99M	-602K
Operating Expenses	51.15M	74.06M	91.05M	78.11M	871.7M	88.29M	106.68M	64.01M	121.3M	39.89M	65.54M	63.61M	65.41M	64.1M	84.47M	81.78M	81.39M	83.75M	102.9M	63.12M	123.92M	75.19M	90.49M	77.66M	84.78M	64.83M	74.56M	55.71M	51.34M	38.4M	50.29M	31.73M	36.66M	27.34M	36.95M	25.65M
Interest Expense	435K	798K	3.27M	1.66M	1.92M	2.75M	2.94M	3.03M	2.66M	1.92M	1.22M	862K	923K	929K	1.19M	1.03M	1.35M	1.15M	1.29M	1.19M	6.75M	182K	205K	163K	n/a	4K	3K	n/a	n/a	258K	2K	n/a	n/a	n/a	41K	26K
Selling & Marketing Expenses	58.53M	44.24M	66.44M	53.78M	87.58M	65.54M	90.2M	47.85M	45.2M	43.68M	39.81M	41.36M	43.63M	37.75M	55.58M	55.91M	58.75M	50.89M	58.55M	46.95M	64.16M	40.43M	49.96M	39.03M	33.61M	19.94M	28.07M	20.47M	20.51M	16.03M	18.84M	9.72M	12.74M	8.25M	10.94M	8.84M
Cost & Expenses	313.83M	291.16M	546.86M	348.79M	871.7M	342.8M	444.44M	327.08M	374.53M	237.35M	262.77M	278.31M	261.81M	341.69M	288.7M	284.54M	333.57M	302.81M	265.9M	234.52M	256.64M	198.39M	232.91M	179.59M	195.06M	156.17M	207.92M	129.08M	136.66M	118.42M	115.66M	81.85M	113.2M	74.08M	96.56M	67.5M
Income Tax Expense	93.47M	31.57M	9.54M	38.09M	33M	19.17M	71.53M	33.43M	50.04M	43.66M	42.9M	39.13M	31.57M	-12.17M	21.92M	14.84M	19.09M	38.45M	43.23M	36.69M	26.25M	18.97M	33.72M	13.83M	32.46M	15.37M	21.64M	31.77M	17.85M	12.04M	35.98M	8.77M	17.86M	12.27M	32.28M	5.77M
Shares Outstanding (Basic)	105.62M	105.62M	105.62M	105.62M	105.62M	105.62M	105.62M	105.62M	105.62M	105.62M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	106.1M	105.6M	105.6M	105.6M	105.76M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M
Shares Outstanding (Diluted)	105.72M	105.62M	105.62M	105.66M	105.8M	106.42M	106.52M	105.87M	105.62M	105.62M	105.82M	105.84M	105.61M	105.7M	105.79M	105.92M	105.93M	105.99M	105.84M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M	105.6M
EPS (Basic)	2.94	1.13	0.26	1.20	0.93	0.66	2.27	1.17	1.84	1.67	1.61	1.60	1.10	-0.31	0.84	0.73	0.56	1.41	1.46	1.21	1.24	0.70	1.14	0.47	1.08	0.50	0.74	1.03	0.65	0.38	1.20	0.28	0.65	0.40	1.05	0.18
EPS (Diluted)	2.94	1.13	0.26	1.20	0.93	0.65	2.25	1.17	1.84	1.67	1.61	1.59	1.10	-0.31	0.84	0.72	0.56	1.40	1.46	1.21	1.23	0.70	1.14	0.47	1.08	0.50	0.74	1.03	0.65	0.38	1.20	0.28	0.65	0.40	1.05	0.18
EBITDA	520.2M	273.06M	260.04M	278.12M	635.2M	238.01M	501.72M	313.78M	425.19M	310.04M	332.17M	322.44M	240.71M	165.19M	240.42M	226.49M	151.27M	313.34M	229.96M	245.18M	163.5M	160.58M	220.99M	117.17M	146.79M	68.32M	99.53M	140.54M	86.69M	52.86M	162.32M	37.97M	85.95M	54.59M	142.92M	25.19M
EBIT	404.73M	152.03M	27.04M	166.61M	133.2M	91.21M	313.82M	160.16M	246.88M	221.44M	214.24M	208.54M	149.56M	-44.47M	111.45M	92.61M	79.78M	188.11M	199.03M	165.88M	163.5M	93.11M	166.31M	63.33M	146.79M	68.32M	99.53M	140.54M	86.69M	52.86M	162.32M	37.97M	85.95M	54.59M	142.92M	25.19M
Depreciation & Amortization	115.47M	121.03M	233M	144.81M	502M	146.8M	187.9M	153.62M	153.08M	88.59M	117.93M	113.9M	91.15M	75.96M	128.97M	168.28M	71.49M	125.23M	70.12M	79.3M	65.78M	67.5M	66.78M	53.85M	-1K	1K	141K	-1K	11K	2.4M	3K	12K	29K	15K	593K	17K