Also trades as: PNDXF (OTC) · $vol 0M

kr 151.40 ($15.08)

+0.40 (+0.26%)

Weekly Expected Move ±3.5%

kr 140 kr 146 kr 151 kr 156 kr 162

STO · Real Estate · Real Estate - Services · Tech Score Strong Sell · Power 28 · kr 29.4B mcap · 172M float · 0.062% daily turnover

Revenue

$7.5B +4.7% ▲

5Y CAGR: +18.6%

Gross Profit

$4.2B +9.5% ▲

5Y CAGR: +21.2%

Operating Income

$4.0B +9.1% ▲

Net Income

$3.1B +85.9% ▲

EPS (Diluted)

$16.13 +78.4% ▲

EBITDA

$4.3B +9.0% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.3B	$5.7B	$6.9B	$7.1B	$7.5B
YoY Growth	+3.0%	+72.7%	+21.7%	+3.7%	+4.7%
Cost of Revenue	$1.5B	$2.5B	$3.3B	$3.3B	$3.2B
Gross Profit	$1.7B	$3.1B	$3.6B	$3.9B	$4.2B
Gross Margin	52.8%	54.9%	52.6%	54.0%	56.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$157M	$153M	$197M	$200M	$236M
Operating Expenses	$157M	$153M	$3.6B	$200M	$236M
Operating Income	$1.2B	$4.0B	$3.4B	$3.7B	$4.0B
Operating Margin	36.0%	71.1%	49.3%	51.2%	53.4%
Interest Expense	$1.0B	$988M	$1.6B	$1.7B	$1.8B
Income Before Tax	$886M	$5.4B	-$497M	$2.4B	$3.8B
Tax Expense	$277M	$1.1B	$83M	$653M	$672M
Net Income	$610M	$4.2B	-$585M	$1.7B	$3.1B
Net Margin	18.6%	74.6%	-8.5%	23.7%	42.0%
EPS (Diluted)	$3.32	$22.98	$-3.18	$9.04	$16.13
EBITDA	$1.5B	$4.4B	$1.9B	$4.0B	$4.3B
Shares Outstanding	184M	183M	184M	187M	195M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.9B	$1.9B	$1.5B	$1.9B	$2.0B	$2.1B	$1.7B	$2.2B
Cost of Revenue	$783M	$905M	$766M	$826M	$797M	$858M	$810M	$804M
Gross Profit	$1.1B	$991M	$752M	$1.1B	$1.2B	$1.2B	$875M	$1.4B
Gross Margin	58.2%	52.3%	49.5%	56.6%	59.6%	58.7%	51.9%	63.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$42M	$59M	$58M	$52M	$0	$67M	$63M	$47M
Operating Expenses	$42M	$59M	$58M	$52M	$0	$67M	-$18M	$47M
Operating Income	$1.0B	$932M	$694M	$1.0B	$1.1B	$1.2B	$893M	$1.3B
Operating Margin	56.0%	49.2%	45.7%	53.9%	56.6%	55.4%	53.0%	61.1%
Interest Expense	$430M	$439M	$426M	$413M	$0	$491M	$599M	$620M
Income Before Tax	$125M	$650M	$217M	$847M	$709M	$2.1B	$779M	$511M
Tax Expense	$164M	$69M	$99M	$134M	$72M	$367M	$139M	$292M
Net Income	-$41M	$579M	$113M	$703M	$633M	$1.7B	$640M	$222M
Net Margin	-2.2%	30.5%	7.4%	36.9%	32.1%	81.5%	38.0%	10.2%
EPS (Diluted)	$-0.22	$2.98	$0.58	$3.61	$3.25	$8.68	$3.29	$1.14
EBITDA	$625M	$1.0B	$770M	$1.3B	$1.2B	$1.2B	$1.5B	$1.2B
Shares Outstanding	184M	195M	195M	195M	195M	195M	195M	195M

PNDX-B.ST STO