Paxman AB (publ)
PXMBF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $253,007 | $220,608 | $156,746 | $96,202 |
| % Growth | 14.7% | 40.7% | 62.9% | – |
| Cost of Goods Sold | $77,587 | $74,189 | $55,310 | $31,684 |
| Gross Profit | $175,420 | $146,419 | $101,436 | $64,518 |
| % Margin | 69.3% | 66.4% | 64.7% | 67.1% |
| R&D Expenses | $0 | $0 | $2,015 | $1,650 |
| G&A Expenses | $0 | $0 | $0 | $29,083 |
| SG&A Expenses | $68,112 | $59,341 | $85,261 | $29,083 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $73,800 | $74,459 | $0 | $0 |
| Operating Expenses | $141,912 | $133,800 | $102,679 | $75,105 |
| Operating Income | $33,508 | $12,619 | -$1,243 | -$11 |
| % Margin | 13.2% | 5.7% | -0.8% | -0% |
| Other Income/Exp. Net | $7,992 | -$4,650 | -$7,319 | -$2,083 |
| Pre-Tax Income | $41,500 | $7,969 | -$8,562 | -$12,670 |
| Tax Expense | $1,304 | -$361 | $1,762 | $106 |
| Net Income | $40,196 | $8,330 | -$10,324 | -$12,776 |
| % Margin | 15.9% | 3.8% | -6.6% | -13.3% |
| EPS | 2.11 | 0.44 | -0.54 | -0.73 |
| % Growth | 379.5% | 181.5% | 26% | – |
| EPS Diluted | 2.11 | 0.44 | -0.54 | -0.73 |
| Weighted Avg Shares Out | 19,249 | 19,013 | 19,013 | 17,471 |
| Weighted Avg Shares Out Dil | 19,081 | 19,081 | 19,013 | 17,471 |
| Supplemental Information | – | – | – | – |
| Interest Income | $9,140 | $13 | $27 | $13 |
| Interest Expense | $1,148 | $4,663 | $7,346 | $2,096 |
| Depreciation & Amortization | $16,218 | $18,610 | $15,403 | $11,819 |
| EBITDA | $49,726 | $31,229 | $14,187 | $2,895 |
| % Margin | 19.7% | 14.2% | 9.1% | 3% |