Paradox Interactive AB (publ)
PRXXF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,201 | $2,642 | $1,973 | $1,447 |
| % Growth | -16.7% | 33.9% | 36.3% | – |
| Cost of Goods Sold | $1,204 | $1,382 | $863 | $881 |
| Gross Profit | $997 | $1,260 | $1,110 | $566 |
| % Margin | 45.3% | 47.7% | 56.3% | 39.1% |
| R&D Expenses | $0 | $863 | $343 | $230 |
| G&A Expenses | $100 | $99 | $92 | $103 |
| SG&A Expenses | $324 | $390 | $262 | $296 |
| Sales & Mktg Exp. | $224 | $291 | $170 | $193 |
| Other Operating Expenses | -$48 | -$651 | $13 | $12 |
| Operating Expenses | $276 | $602 | $262 | $296 |
| Operating Income | $721 | $658 | $887 | $307 |
| % Margin | 32.8% | 24.9% | 45% | 21.2% |
| Other Income/Exp. Net | $36 | $30 | -$3 | -$4 |
| Pre-Tax Income | $757 | $688 | $884 | $304 |
| Tax Expense | $173 | $157 | $176 | $56 |
| Net Income | $585 | $531 | $709 | $248 |
| % Margin | 26.6% | 20.1% | 35.9% | 17.1% |
| EPS | 5.54 | 4.99 | 6.71 | 2.35 |
| % Growth | 11% | -25.6% | 185.5% | – |
| EPS Diluted | 5.53 | 5 | 6.7 | 2.34 |
| Weighted Avg Shares Out | 106 | 106 | 106 | 106 |
| Weighted Avg Shares Out Dil | 106 | 106 | 106 | 106 |
| Supplemental Information | – | – | – | – |
| Interest Income | $42 | $22 | $4 | $1 |
| Interest Expense | $6 | $8 | $7 | $4 |
| Depreciation & Amortization | $711 | $990 | $473 | $123 |
| EBITDA | $1,474 | $1,689 | $1,365 | $431 |
| % Margin | 67% | 63.9% | 69.2% | 29.8% |