Paxman AB (publ)
PXMBF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $253 | $221 | $157 | $96 |
| % Growth | 14.7% | 40.7% | 62.9% | – |
| Cost of Goods Sold | $78 | $74 | $55 | $32 |
| Gross Profit | $175 | $146 | $101 | $65 |
| % Margin | 69.3% | 66.4% | 64.7% | 67.1% |
| R&D Expenses | $0 | $0 | $2 | $2 |
| G&A Expenses | $0 | $0 | $0 | $29 |
| SG&A Expenses | $68 | $59 | $85 | $29 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $74 | $74 | $0 | $0 |
| Operating Expenses | $142 | $134 | $103 | $75 |
| Operating Income | $34 | $13 | -$1 | -$0 |
| % Margin | 13.2% | 5.7% | -0.8% | -0% |
| Other Income/Exp. Net | $8 | -$5 | -$7 | -$2 |
| Pre-Tax Income | $42 | $8 | -$9 | -$13 |
| Tax Expense | $1 | -$0 | $2 | $0 |
| Net Income | $40 | $8 | -$10 | -$13 |
| % 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 | 19 | 19 | 17 |
| Weighted Avg Shares Out Dil | 19 | 19 | 19 | 17 |
| Supplemental Information | – | – | – | – |
| Interest Income | $9 | $0 | $0 | $0 |
| Interest Expense | $1 | $5 | $7 | $2 |
| Depreciation & Amortization | $16 | $19 | $15 | $12 |
| EBITDA | $50 | $31 | $14 | $3 |
| % Margin | 19.7% | 14.2% | 9.1% | 3% |