Pandox AB (publ)
SSE:PNDX-B.ST
153.7 (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 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2012 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,873 | 1,866 | 1,501 | 1,846 | 1,884 | 1,774 | 1,353 | 1,623 | 1,673 | 1,482 | 876 | 974 | 939 | 714 | 646 | 687 | 799 | 601 | 1,091 | 1,455 | 1,451 | 1,456 | 1,191 | 1,375 | 1,341 | 1,356 | 1,052 | 1,099 | 1,052 | 1,123 | 995 | 1,077 | 1,040 | 1,000 | 828 | 901 | 992 | 997 | 698.6 | 803.6 | 781 | 828 | 663 | 712.1 | 585.4 |
Kosten van de omzet
| 783 | 813 | 792 | 921 | 814 | 821 | 706 | 882 | 679 | 546 | 443 | 479 | 433 | 301 | 333 | 336 | 365 | 295 | 567 | 630 | 581 | 587 | 560 | 629 | 541 | 563 | 497 | 511 | 451 | 545 | 557 | 618 | 536 | 514 | 490 | 530 | 509 | 570.1 | 420 | 469.7 | 404 | 429.5 | 376.3 | 0 | 0 |
Brutowinst
| 1,090 | 1,053 | 709 | 925 | 1,070 | 953 | 647 | 741 | 994 | 936 | 433 | 495 | 506 | 413 | 313 | 351 | 434 | 306 | 524 | 825 | 870 | 869 | 631 | 746 | 800 | 793 | 555 | 588 | 601 | 578 | 438 | 459 | 504 | 486 | 338 | 371 | 483 | 426.9 | 278.6 | 333.9 | 377 | 398.5 | 286.7 | 712.1 | 585.4 |
Brutowinstmarge
| 0.582 | 0.564 | 0.472 | 0.501 | 0.568 | 0.537 | 0.478 | 0.457 | 0.594 | 0.632 | 0.494 | 0.508 | 0.539 | 0.578 | 0.485 | 0.511 | 0.543 | 0.509 | 0.48 | 0.567 | 0.6 | 0.597 | 0.53 | 0.543 | 0.597 | 0.585 | 0.528 | 0.535 | 0.571 | 0.515 | 0.44 | 0.426 | 0.485 | 0.486 | 0.408 | 0.412 | 0.487 | 0.428 | 0.399 | 0.416 | 0.483 | 0.481 | 0.432 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 42 | 48 | 51 | 70 | 40 | 53 | 45 | 75 | 23 | 29 | 27 | 67 | 26 | 32 | 32 | 41 | 41 | 42 | 47 | 44 | 40 | 48 | 43 | 43 | 34 | 37 | 34 | 36 | 30 | 30 | 28 | 34 | 27 | 32 | 24 | 30 | 23 | 19.2 | 21.3 | 29 | 21 | 16.7 | 15.1 | 25.4 | 20.1 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 42 | 48 | 51 | 70 | 40 | 53 | 45 | 75 | 23 | 29 | 27 | 67 | 26 | 32 | 32 | 41 | 41 | 42 | 47 | 44 | 40 | 48 | 43 | 43 | 34 | 37 | 34 | 36 | 30 | 30 | 28 | 34 | 27 | 32 | 24 | 30 | 23 | 19.2 | 21.3 | 29 | 21 | 16.7 | 15.1 | 25.4 | 20.1 |
Overige kosten
| -42 | -42 | -45 | -53 | -46 | -48 | -45 | -16 | 5 | 5 | 5 | -15 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 42 | 48 | 45 | 53 | 46 | 53 | 45 | 59 | 28 | 34 | 32 | 52 | 31 | 37 | 37 | 41 | 41 | 42 | 47 | 44 | 40 | 48 | 43 | 43 | 34 | 37 | 34 | 36 | 30 | 30 | 28 | 34 | 27 | 32 | 24 | 30 | 23 | 19.2 | 21.3 | 29 | 21 | 16.7 | 15.1 | 491.5 | 389.5 |
Bedrijfsresultaat
| 1,048 | 1,011 | 664 | 872 | 917 | 443 | 400 | 550 | 1,520 | 1,061 | 682 | 583 | 440 | 32 | -313 | -329 | 78 | -56 | -132 | 1,093 | 1,273 | 1,335 | 721 | 1,276 | 1,157 | 1,066 | 684 | 1,319 | 765 | 1,182 | 719 | 821 | 846 | 774 | 673 | 819 | 693 | 723.5 | 621.1 | 438.7 | 534 | 772 | 752.7 | 220.6 | 195.9 |
Bedrijfsresultaat ratio
| 0.56 | 0.542 | 0.442 | 0.472 | 0.487 | 0.25 | 0.296 | 0.339 | 0.909 | 0.716 | 0.779 | 0.599 | 0.469 | 0.045 | -0.485 | -0.479 | 0.098 | -0.093 | -0.121 | 0.751 | 0.877 | 0.917 | 0.605 | 0.928 | 0.863 | 0.786 | 0.65 | 1.2 | 0.727 | 1.053 | 0.723 | 0.762 | 0.813 | 0.774 | 0.813 | 0.909 | 0.699 | 0.726 | 0.889 | 0.546 | 0.684 | 0.932 | 1.135 | 0.31 | 0.335 |
Totaal overige inkomsten en kosten netto
| -923 | -9 | -82 | -1,987 | -388 | -64 | -690 | -308 | 561 | 610 | 675 | -120 | -43 | 1 | 306 | -33 | -197 | -264 | -609 | 232 | -435 | -360 | -365 | -301 | -94 | -222 | -104 | -107 | -114 | -60 | -54 | 17 | -90 | -168 | -238 | -2 | -179 | 100.9 | -147.7 | -281.9 | -230 | -323.4 | -307.9 | -99.1 | -75.2 |
Inkomen voor belasting
| 125 | 1,002 | 582 | -1,115 | 529 | 379 | -290 | 242 | 2,081 | 1,671 | 1,357 | 463 | 397 | 33 | -7 | -362 | -119 | -320 | -741 | 1,325 | 838 | 975 | 356 | 975 | 1,063 | 844 | 580 | 1,212 | 651 | 1,122 | 665 | 838 | 756 | 606 | 435 | 817 | 514 | 824.4 | 473.4 | 156.8 | 304 | 448.6 | 444.8 | 121.5 | 120.7 |
Inkomen voor belasting ratio
| 0.067 | 0.537 | 0.388 | -0.604 | 0.281 | 0.214 | -0.214 | 0.149 | 1.244 | 1.128 | 1.549 | 0.475 | 0.423 | 0.046 | -0.011 | -0.527 | -0.149 | -0.532 | -0.679 | 0.911 | 0.578 | 0.67 | 0.299 | 0.709 | 0.793 | 0.622 | 0.551 | 1.103 | 0.619 | 0.999 | 0.668 | 0.778 | 0.727 | 0.606 | 0.525 | 0.907 | 0.518 | 0.827 | 0.678 | 0.195 | 0.389 | 0.542 | 0.671 | 0.171 | 0.206 |
Belastingkosten
| 164 | 292 | 128 | 10 | 69 | 91 | -87 | 141 | 394 | 299 | 313 | 205 | 76 | 39 | -43 | -57 | -16 | 12 | -73 | 34 | 596 | 215 | -51 | 201 | 230 | 81 | 128 | 29 | 100 | 235 | 138 | 66 | 164 | 132 | 59 | 136 | 89 | 173.2 | 99.4 | 32.1 | 64 | -88.5 | 93.4 | 168.4 | 24.2 |
Nettowinst
| -41 | 704 | 447 | -1,112 | 456 | 287 | -203 | 121 | 1,684 | 1,370 | 1,042 | 259 | 317 | -7 | 41 | -296 | -103 | -330 | -667 | 1,297 | 242 | 759 | 407 | 776 | 833 | 760 | 450 | 1,188 | 547 | 883 | 522 | 767 | 589 | 471 | 374 | 681 | 425 | 651 | 374 | 124.7 | 240 | 537.1 | 351.4 | -46.9 | 96.5 |
Nettowinstmarge
| -0.022 | 0.377 | 0.298 | -0.602 | 0.242 | 0.162 | -0.15 | 0.075 | 1.007 | 0.924 | 1.189 | 0.266 | 0.338 | -0.01 | 0.063 | -0.431 | -0.129 | -0.549 | -0.611 | 0.891 | 0.167 | 0.521 | 0.342 | 0.564 | 0.621 | 0.56 | 0.428 | 1.081 | 0.52 | 0.786 | 0.525 | 0.712 | 0.566 | 0.471 | 0.452 | 0.756 | 0.428 | 0.653 | 0.535 | 0.155 | 0.307 | 0.649 | 0.53 | -0.066 | 0.165 |
WPA (Winst Per Aandeel)
| -0.22 | 3.83 | 2.43 | -6.05 | 2.48 | 1.56 | -1.1 | 0.66 | 9.16 | 7.45 | 5.67 | 1.4 | 1.73 | -0.038 | 0.22 | -1.61 | -0.56 | -1.79 | -3.63 | 7.74 | 1.45 | 4.53 | 2.43 | 4.63 | 4.98 | 4.53 | 2.69 | 7.54 | 3.47 | 5.61 | 3.31 | 5.12 | 3.93 | 3.14 | 2.49 | 4.53 | 2.83 | 4.34 | 2.49 | 0.83 | 1.6 | 3.58 | 2.34 | -0.313 | 0.646 |
Verwaterde WPA
| -0.22 | 3.83 | 2.43 | -6.05 | 2.48 | 1.56 | -1.1 | 0.66 | 9.16 | 7.45 | 5.67 | 1.4 | 1.73 | -0.038 | 0.22 | -1.61 | -0.56 | -1.79 | -3.63 | 7.74 | 1.45 | 4.53 | 2.43 | 4.63 | 4.98 | 4.53 | 2.69 | 7.54 | 3.47 | 5.61 | 3.31 | 5.12 | 3.93 | 3.14 | 2.49 | 4.53 | 2.83 | 4.34 | 2.49 | 0.83 | 1.6 | 3.58 | 2.34 | -0.313 | 0.646 |
EBITDA
| 625 | 1,078 | 734 | 944 | 989 | 517 | 468 | 692 | 1,587 | 1,126 | 742 | 656 | 510 | 100 | -244 | -265 | 137 | 1 | -74 | 1,144 | 1,325 | 1,381 | 767 | 1,322 | 1,197 | 1,104 | 723 | 1,364 | 804 | 1,228 | 759 | 860 | 881 | 811 | 709 | 858 | 728 | 753.9 | 653.2 | 475.3 | 555 | 799.5 | 777.3 | -99.1 | -75.2 |
EBITDA ratio
| 0.334 | 0.578 | 0.489 | 0.511 | 0.525 | 0.291 | 0.346 | 0.426 | 0.949 | 0.76 | 0.847 | 0.674 | 0.543 | 0.14 | -0.378 | -0.386 | 0.171 | 0.002 | -0.068 | 0.786 | 0.913 | 0.948 | 0.644 | 0.961 | 0.893 | 0.814 | 0.687 | 1.241 | 0.764 | 1.093 | 0.763 | 0.799 | 0.847 | 0.811 | 0.856 | 0.952 | 0.734 | 0.756 | 0.935 | 0.591 | 0.711 | 0.966 | 1.172 | -0.139 | -0.128 |