Paradox Interactive AB (publ)
SSE:PDX.ST
198.6 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 433.994 | 575.755 | 482.099 | 995.554 | 426.442 | 737.334 | 482.777 | 580.01 | 457.994 | 458.806 | 476.096 | 390.515 | 289.409 | 403.003 | 364.529 | 433.662 | 494.791 | 464.936 | 400.404 | 381.338 | 282.551 | 387.172 | 238.271 | 336.907 | 224.983 | 298.844 | 266.982 | 222.398 | 180.677 | 289.447 | 121.263 | 198.392 | 127.182 | 234.896 | 93.274 | 126.848 | 90.508 | 182.029 | 204.669 |
Kosten van de omzet
| 221.042 | 458.427 | 268.07 | 713.302 | 254.508 | 337.759 | 263.072 | 253.231 | 197.464 | 197.23 | 214.704 | 196.403 | 277.583 | 204.232 | 202.752 | 252.183 | 219.055 | 163.004 | 171.401 | 132.718 | 123.209 | 142.424 | 101.936 | 110.289 | 91.337 | 133.358 | 73.365 | 85.326 | 80.025 | 65.371 | 50.122 | 76.537 | 46.741 | 59.603 | 41.848 | 63.156 | 39.305 | 74.093 | 86.821 |
Brutowinst
| 212.952 | 117.328 | 214.029 | 282.252 | 171.934 | 399.575 | 219.705 | 326.779 | 260.53 | 261.576 | 261.392 | 194.112 | 11.826 | 198.771 | 161.777 | 181.479 | 275.736 | 301.932 | 229.003 | 248.62 | 159.342 | 244.748 | 136.335 | 226.618 | 133.646 | 165.486 | 193.617 | 137.072 | 100.652 | 224.076 | 71.141 | 121.855 | 80.441 | 175.293 | 51.426 | 63.692 | 51.203 | 107.936 | 117.848 |
Brutowinstmarge
| 0.491 | 0.204 | 0.444 | 0.284 | 0.403 | 0.542 | 0.455 | 0.563 | 0.569 | 0.57 | 0.549 | 0.497 | 0.041 | 0.493 | 0.444 | 0.418 | 0.557 | 0.649 | 0.572 | 0.652 | 0.564 | 0.632 | 0.572 | 0.673 | 0.594 | 0.554 | 0.725 | 0.616 | 0.557 | 0.774 | 0.587 | 0.614 | 0.632 | 0.746 | 0.551 | 0.502 | 0.566 | 0.593 | 0.576 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 863.269 | 0 | 0 | 0 | 343.212 | 0 | 0 | 0 | 466.357 | 133.7 | 0 | 0 | 245.941 | 28.4 | 0 | 0 | 156.049 | 8.2 | 12.1 | 2.9 | 151.575 | 0 | 20.6 | 0 | 35.496 | 36.7 | 30.3 | 24.7 | 82.503 | 22.4 | 15.9 | 11.5 | 48.764 | 11.3 | 21.6 | 4.5 |
Algemene en administratieve kosten
| 0 | 26.478 | 24.323 | 27.29 | 22.75 | 26.347 | 22.838 | 22.814 | 22.913 | 24.084 | 19.032 | 21.779 | 26.351 | 28.892 | 25.877 | 22.64 | 32.863 | 28.698 | 36.222 | 59.755 | 34.759 | 40.529 | 38.622 | 51.162 | 44.891 | 46.494 | 35.245 | 30.829 | 22.372 | 31.455 | 22.006 | 23.924 | 19.091 | 26.015 | 16.807 | 18.732 | 12.497 | 16.565 | 12.257 |
Verkoop- en marketingkosten
| 0 | 66.435 | 53.783 | 87.585 | 65.544 | 90.196 | 47.855 | 45.196 | 43.678 | 39.812 | 41.359 | 43.626 | 37.753 | 55.58 | 55.908 | 58.746 | 50.892 | 58.552 | 46.948 | 64.163 | 40.426 | 49.957 | 39.035 | 33.613 | 19.938 | 28.066 | 20.468 | 20.506 | 16.027 | 18.835 | 9.723 | 12.738 | 8.25 | 10.939 | 8.843 | 3.454 | 9.551 | 13.928 | 11.155 |
Verkoop-, algemene en administratieve kosten
| 62.41 | 90.291 | 78.106 | 113.554 | 88.294 | 116.543 | 70.693 | 68.01 | 66.591 | 63.896 | 60.391 | 65.405 | 64.104 | 84.472 | 81.785 | 81.386 | 83.755 | 87.25 | 83.17 | 123.918 | 75.185 | 90.486 | 77.657 | 84.775 | 64.829 | 74.56 | 55.713 | 51.335 | 38.399 | 50.29 | 31.729 | 36.662 | 27.341 | 36.954 | 25.65 | 22.186 | 22.048 | 30.493 | 23.412 |
Overige kosten
| 0 | -1.86 | 0 | -871.7 | 1.723 | 9.867 | -6.687 | 53.289 | -26.704 | 1.646 | 3.22 | -5.35 | 7.725 | -2.918 | 12.517 | 6.418 | -4.322 | 15.649 | -20.051 | -6.478 | 8.921 | -0.048 | 4.067 | 4.952 | -0.501 | 8.468 | 2.643 | 0.94 | -9.394 | -11.466 | -1.45 | 0.732 | 1.479 | 3.991 | -0.602 | 2.232 | 2.8 | -9.013 | 3.179 |
Bedrijfskosten
| 62.41 | 90.291 | 59.659 | 113.554 | 88.294 | 106.676 | 64.006 | 121.299 | 39.887 | 65.542 | 63.611 | 65.405 | 64.104 | 84.472 | 81.785 | 81.386 | 83.755 | 102.899 | 63.119 | 123.918 | 75.185 | 90.486 | 77.657 | 84.775 | 64.829 | 74.56 | 55.713 | 51.335 | 38.399 | 50.29 | 31.729 | 36.662 | 27.341 | 36.954 | 25.65 | 22.186 | 22.048 | 30.493 | 23.412 |
Bedrijfsresultaat
| 150.542 | 27.037 | 154.37 | 168.698 | 85.363 | 292.899 | 155.699 | 244.456 | 220.644 | 213.596 | 208.451 | 148.116 | -44.552 | 111.381 | 92.508 | 79.533 | 187.658 | 199.033 | 165.885 | 163.493 | 93.079 | 154.214 | 62.744 | 146.796 | 68.315 | 99.393 | 140.546 | 86.676 | 52.859 | 162.321 | 37.961 | 85.924 | 54.58 | 142.33 | 25.174 | 43.739 | 31.956 | 68.428 | 97.615 |
Bedrijfsresultaat ratio
| 0.347 | 0.047 | 0.32 | 0.169 | 0.2 | 0.397 | 0.323 | 0.421 | 0.482 | 0.466 | 0.438 | 0.379 | -0.154 | 0.276 | 0.254 | 0.183 | 0.379 | 0.428 | 0.414 | 0.429 | 0.329 | 0.398 | 0.263 | 0.436 | 0.304 | 0.333 | 0.526 | 0.39 | 0.293 | 0.561 | 0.313 | 0.433 | 0.429 | 0.606 | 0.27 | 0.345 | 0.353 | 0.376 | 0.477 |
Totaal overige inkomsten en kosten netto
| 0.686 | 9.786 | 10.587 | -37.424 | 3.102 | 17.984 | 1.439 | -0.235 | -1.124 | -0.571 | -0.776 | -0.924 | 6.881 | -4.031 | 11.582 | -21.461 | -5.023 | -1.29 | -1.187 | 32.045 | 8.774 | -0.253 | 4.484 | 4.952 | -0.505 | 8.606 | 2.642 | 0.951 | -9.652 | -11.464 | -1.438 | 0.787 | 1.494 | 4.544 | -0.611 | 2.68 | 2.814 | -9.062 | 2.996 |
Inkomen voor belasting
| 151.228 | 36.823 | 164.957 | 131.274 | 88.465 | 310.883 | 157.138 | 244.221 | 219.52 | 213.025 | 207.675 | 147.482 | -45.397 | 110.267 | 91.574 | 78.632 | 186.957 | 197.743 | 164.697 | 156.747 | 92.931 | 154.009 | 63.162 | 146.795 | 68.312 | 99.531 | 140.545 | 86.687 | 52.601 | 162.322 | 37.973 | 85.979 | 54.595 | 142.882 | 25.165 | 44.186 | 31.969 | 68.381 | 97.431 |
Inkomen voor belasting ratio
| 0.348 | 0.064 | 0.342 | 0.132 | 0.207 | 0.422 | 0.325 | 0.421 | 0.479 | 0.464 | 0.436 | 0.378 | -0.157 | 0.274 | 0.251 | 0.181 | 0.378 | 0.425 | 0.411 | 0.411 | 0.329 | 0.398 | 0.265 | 0.436 | 0.304 | 0.333 | 0.526 | 0.39 | 0.291 | 0.561 | 0.313 | 0.433 | 0.429 | 0.608 | 0.27 | 0.348 | 0.353 | 0.376 | 0.476 |
Belastingkosten
| 31.566 | 9.54 | 38.093 | 33.005 | 19.171 | 71.532 | 33.427 | 50.042 | 43.66 | 42.896 | 39.132 | 31.568 | -12.174 | 21.922 | 14.841 | 19.092 | 38.445 | 43.228 | 36.689 | 26.247 | 18.966 | 33.724 | 13.833 | 32.464 | 15.372 | 21.639 | 31.775 | 17.848 | 12.039 | 35.985 | 8.77 | 17.864 | 12.265 | 32.279 | 5.774 | 9.283 | 7.144 | 15.178 | 21.527 |
Nettowinst
| 119.661 | 27.283 | 126.864 | 98.269 | 69.294 | 239.351 | 123.711 | 194.178 | 175.859 | 170.128 | 168.543 | 115.915 | -33.223 | 88.346 | 76.733 | 59.541 | 148.512 | 154.515 | 128.007 | 130.5 | 73.966 | 120.285 | 49.329 | 114.331 | 52.94 | 77.892 | 108.771 | 68.84 | 40.562 | 126.337 | 29.203 | 68.114 | 42.33 | 110.603 | 19.392 | 34.903 | 24.824 | 53.203 | 75.904 |
Nettowinstmarge
| 0.276 | 0.047 | 0.263 | 0.099 | 0.162 | 0.325 | 0.256 | 0.335 | 0.384 | 0.371 | 0.354 | 0.297 | -0.115 | 0.219 | 0.21 | 0.137 | 0.3 | 0.332 | 0.32 | 0.342 | 0.262 | 0.311 | 0.207 | 0.339 | 0.235 | 0.261 | 0.407 | 0.31 | 0.225 | 0.436 | 0.241 | 0.343 | 0.333 | 0.471 | 0.208 | 0.275 | 0.274 | 0.292 | 0.371 |
WPA (Winst Per Aandeel)
| 1.13 | 0.26 | 1.2 | 0.93 | 0.66 | 2.27 | 1.17 | 1.84 | 1.67 | 1.61 | 1.6 | 1.1 | -0.31 | 0.84 | 0.73 | 0.56 | 1.41 | 1.46 | 1.21 | 1.24 | 0.7 | 1.14 | 0.47 | 1.08 | 0.5 | 0.74 | 1.03 | 0.65 | 0.38 | 1.2 | 0.28 | 0.65 | 0.4 | 1.05 | 0.18 | 0.33 | 0.24 | 0.5 | 0.72 |
Verwaterde WPA
| 1.13 | 0.26 | 1.2 | 0.93 | 0.65 | 2.25 | 1.17 | 1.84 | 1.67 | 1.61 | 1.59 | 1.1 | -0.31 | 0.84 | 0.72 | 0.56 | 1.4 | 1.46 | 1.21 | 1.24 | 0.7 | 1.14 | 0.47 | 1.08 | 0.5 | 0.74 | 1.03 | 0.65 | 0.38 | 1.2 | 0.28 | 0.65 | 0.4 | 1.05 | 0.18 | 0.33 | 0.24 | 0.5 | 0.72 |
EBITDA
| 273.057 | 356.237 | 311.422 | 670.697 | 238.008 | 501.722 | 313.782 | 399.958 | 310.035 | 332.168 | 322.436 | 148.405 | 165.191 | 240.417 | 226.491 | 151.267 | 313.341 | 269.157 | 245.181 | 163.495 | 93.113 | 154.214 | 63.325 | 146.795 | 68.316 | 99.534 | 140.545 | 86.687 | 52.859 | 162.324 | 37.973 | 85.953 | 54.595 | 142.923 | 25.191 | 44.187 | 31.97 | 68.435 | 97.622 |
EBITDA ratio
| 0.629 | 0.619 | 0.646 | 0.674 | 0.558 | 0.68 | 0.65 | 0.69 | 0.677 | 0.724 | 0.677 | 0.38 | 0.571 | 0.597 | 0.621 | 0.349 | 0.633 | 0.579 | 0.612 | 0.429 | 0.33 | 0.398 | 0.266 | 0.436 | 0.304 | 0.333 | 0.526 | 0.39 | 0.293 | 0.561 | 0.313 | 0.433 | 0.429 | 0.608 | 0.27 | 0.348 | 0.353 | 0.376 | 0.477 |