Paxman AB (publ)

PAX.ST

PAX.STPaxman AB (publ) SE flag

Stockholm Stock Exchange

80.20

SEK

+0.60

(+0.75%)

1.13EPS

70.97P/E

1.52BMarket Cap

Aug 20Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

SE0009806284

Return %

Stock

S&P500

49.07

12.30

84.37

62.46

172.79

98.55

Use logarithmic scale

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	2.64	3.62	5.33	4.87	5.51	7.67	11.05	13.31	13.71
Basic EPS, GAAP	-0.57	-0.44	0.17	-1.2	-0.73	-0.54	0.44	2.11	1.13
Free Cash Flow per Basic Share	-1.65	-1.14	-1.09	-0.92	-1.6	-1.74	-0.51	0.81	0.83
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	0.78	0.56	1.17	-0.2	0.36	0.46	1.44	3.11	- -
Tangible Book Value per Share	1.95	0.97	1	-0.1	6.26	4.81	4.65	6.58	12.47
Basic Weighted Avg Shares	12	16	16	16	17	19	19	19	19
Sales/Revenue/Turnover	31	58	85	78	96	146	210	253	262
Operating Margin (%)	-21.69	-8.24	-6.99	-14.98	-11	-0.85	6.01	13.24	12.35
Depreciation Expense	2	5	8	11	13	17	19	16	16
Net Income, GAAP	-7	-7	3	-19	-13	-10	8	40	21
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	3.14	6.01
Profit Margin (%)	-21.46	-12.24	3.23	-24.58	-13.28	-7.08	3.96	15.89	8.22
Working Capital	13	-8	-10	-20	74	42	44	75	195
LT Debt	- -	- -	14	16	6	4	3	1	- -
Total Equity	33	25	28	11	126	114	123	164	276
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	20.56	13.84
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	72.21	163.04
Return on Common Equity (%)	- -	-78.04	19.91	- -	- -	-138.35	46.24	92.89	- -

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	- -	26.17%	20.41%
Net Income, GAAP	- -	-129.38%	382.55%
Free Cash Flow	- -	-47.61%	-258.81%
Total Cash Common Dividend	- -	- -	- -
Total Equity	- -	205.04%	33.75%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Richard Paxman
Full Time Employees: 105
Sector: Healthcare
Industry: Medical - Devices
Address: Pirgatan 13 Karlshamn Sweden 374 35
IPO Date: Jun 12, 2017
Website: paxmanscalpcooling.com
Similar Companies: Mauna Kea Technologies S.A. (MKEAF)
Helius Medical Technologies, Inc. (HSDT)
Onyx Healthcare Inc. (6569.TWO)
OK Biotech Co., Ltd. (4155.TW)
Positron Corporation (POSC)
Beijing Succeeder Technology Inc. (688338.SS)
Business: Paxman AB (publ), together with its subsidiaries, develops and sells Paxman scalp cooling system to minimize hair loss in connection with chemotherapy treatment in Europe, the United States, Mexico, Japan, Oceania, rest of Asia, and South and Central America. It serves various cancer centers and hospitals. The comapny has a research collaboration agreement with National University Hospital, Singapore for the development of portable cooling and compression device. Paxman AB (publ) was founded in 1996 and is based in Karlshamn, Sweden.

	Sep'24	Dec'24	Mar'25
ST Debt	16	13	9
LT Borrowings	1	1	- -
LT Finance Leases	- -	- -	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	19	19	19
Market Capitalization	1,091	1,247	1,369

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	2.64	3.62	5.33	4.87	5.51	7.67	11.05	13.31	13.71
Basic EPS, GAAP	-0.57	-0.44	0.17	-1.2	-0.73	-0.54	0.44	2.11	1.13
Free Cash Flow per Basic Share	-1.65	-1.14	-1.09	-0.92	-1.6	-1.74	-0.51	0.81	0.83
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	0.78	0.56	1.17	-0.2	0.36	0.46	1.44	3.11	- -
Tangible Book Value per Share	1.95	0.97	1	-0.1	6.26	4.81	4.65	6.58	12.47
Basic Weighted Avg Shares	12	16	16	16	17	19	19	19	19
Sales/Revenue/Turnover	31	58	85	78	96	146	210	253	262
Operating Margin (%)	-21.69	-8.24	-6.99	-14.98	-11	-0.85	6.01	13.24	12.35
Depreciation Expense	2	5	8	11	13	17	19	16	16
Net Income, GAAP	-7	-7	3	-19	-13	-10	8	40	21
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	3.14	6.01
Profit Margin (%)	-21.46	-12.24	3.23	-24.58	-13.28	-7.08	3.96	15.89	8.22
Working Capital	13	-8	-10	-20	74	42	44	75	195
LT Debt	- -	- -	14	16	6	4	3	1	- -
Total Equity	33	25	28	11	126	114	123	164	276
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	20.56	13.84
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	72.21	163.04
Return on Common Equity (%)	- -	-78.04	19.91	- -	- -	-138.35	46.24	92.89	- -

Year	Q1	Q2	Q3	Q4	FY
2023	-0.13	0.27	0.39	-0.09	0.44
2024	0.69	0.52	0.26	0.64	2.11
2025	-0.29	- -	- -	- -	- -

	Sep'24	Dec'24	Mar'25
Total Current Assets	119	130	234
Accounts Receivable, Net	54	43	51
Cash, Cash Equivalents & STI	36	40	153
Inventories	26	30	28
Total Current Liabilities	49	55	40
Payables & Accruals	- -	- -	- -
ST Debt	16	13	9
Deferred Revenue	- -	- -	- -

Paxman AB (publ)

Growth Rates

(avg. rate of change)

Company Description

Capital Structure

Working Capital

Growth Rates

(avg. rate of change)

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year