Paradox Interactive AB
Paradox Interactive AB (publ) develops and publishes strategy and management games on PC and consoles in the United States, Rest of Europe, Sweden, and internationally. The company's game portfolio comprises various franchises, such as Age of Wonders, Cities: Skylines, Crusader Kings, Europa Universalis, Hearts of Iron, Prison Architect, Stellaris, the Surviving games, and Victoria, as well as Wo… Read more
Paradox Interactive AB (0GDU) - Net Assets
Latest net assets as of December 2025: Skr2.50 Billion SEK
Based on the latest financial reports, Paradox Interactive AB (0GDU) has net assets worth Skr2.50 Billion SEK as of December 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr3.17 Billion) and total liabilities (Skr671.30 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Skr2.50 Billion |
| % of Total Assets | 78.82% |
| Annual Growth Rate | 32.5% |
| 5-Year Change | 50.36% |
| 10-Year Change | 467.91% |
| Growth Volatility | 37.73 |
Paradox Interactive AB - Net Assets Trend (2014–2025)
This chart illustrates how Paradox Interactive AB's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Paradox Interactive AB (2014–2025)
The table below shows the annual net assets of Paradox Interactive AB from 2014 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Skr2.50 Billion | -14.14% |
| 2024-12-31 | Skr2.91 Billion | +11.04% |
| 2023-12-31 | Skr2.62 Billion | +14.31% |
| 2022-12-31 | Skr2.29 Billion | +37.97% |
| 2021-12-31 | Skr1.66 Billion | +10.17% |
| 2020-12-31 | Skr1.51 Billion | +34.04% |
| 2019-12-31 | Skr1.13 Billion | +31.79% |
| 2018-12-31 | Skr853.78 Million | +42.32% |
| 2017-12-31 | Skr599.92 Million | +36.37% |
| 2016-12-31 | Skr439.91 Million | +62.79% |
| 2015-12-31 | Skr270.23 Million | +138.99% |
| 2014-12-31 | Skr113.07 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Paradox Interactive AB's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 2786.7% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Skr2.45 Billion | 98.18% |
| Common Stock | Skr528.00K | 0.02% |
| Other Comprehensive Income | Skr15.18 Million | 0.61% |
| Other Components | Skr29.75 Million | 1.19% |
| Total Equity | Skr2.50 Billion | 100.00% |
Paradox Interactive AB Competitors by Market Cap
The table below lists competitors of Paradox Interactive AB ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Berto Acquisition Corp. Ordinary Shares
NASDAQ:TACO
|
$323.32 Million |
|
SWS Hemodialysis Care Co. Ltd. A
SHG:688410
|
$323.44 Million |
|
GH RESEARCH PLC DL-025
F:1KA
|
$323.52 Million |
|
GL EVENTS S.A. EO 4
F:0X5
|
$323.70 Million |
|
Jilin University Zhengyuan Info Tech
SHE:003029
|
$323.09 Million |
|
Reway Group S.p.A.
F:IR0
|
$322.94 Million |
|
Zhejiang Netsun Co Ltd
SHE:002095
|
$322.94 Million |
|
Chief Telecom Inc
TWO:6561
|
$322.86 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Paradox Interactive AB's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 2,909,640,000 to 2,498,322,000, a change of -411,318,000 (-14.1%).
- Net income of 125,456,000 contributed positively to equity growth.
- Dividend payments of 528,115,000 reduced retained earnings.
- Other comprehensive income decreased equity by 17,015,999.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr125.46 Million | +5.02% |
| Dividends Paid | Skr528.12 Million | -21.14% |
| Other Comprehensive Income | Skr-17.02 Million | -0.68% |
| Other Changes | Skr8.36 Million | +0.33% |
| Total Change | Skr- | -14.14% |
Book Value vs Market Value Analysis
This analysis compares Paradox Interactive AB's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 5.12x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 113.10x to 5.12x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2014-12-31 | Skr1.07 | Skr121.10 | x |
| 2015-12-31 | Skr2.56 | Skr121.10 | x |
| 2016-12-31 | Skr4.17 | Skr121.10 | x |
| 2017-12-31 | Skr5.68 | Skr121.10 | x |
| 2018-12-31 | Skr8.09 | Skr121.10 | x |
| 2019-12-31 | Skr10.66 | Skr121.10 | x |
| 2020-12-31 | Skr14.25 | Skr121.10 | x |
| 2021-12-31 | Skr15.71 | Skr121.10 | x |
| 2022-12-31 | Skr21.68 | Skr121.10 | x |
| 2023-12-31 | Skr24.69 | Skr121.10 | x |
| 2024-12-31 | Skr27.54 | Skr121.10 | x |
| 2025-12-31 | Skr23.63 | Skr121.10 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Paradox Interactive AB utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 5.02%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 5.72%
- • Asset Turnover: 0.69x
- • Equity Multiplier: 1.27x
- Recent ROE (5.02%) is below the historical average (33.07%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2014 | 29.72% | 18.98% | 1.09x | 1.44x | Skr22.30 Million |
| 2015 | 69.88% | 31.26% | 1.48x | 1.51x | Skr161.81 Million |
| 2016 | 54.66% | 36.78% | 1.12x | 1.32x | Skr196.45 Million |
| 2017 | 44.16% | 32.56% | 1.04x | 1.30x | Skr204.95 Million |
| 2018 | 41.46% | 31.39% | 0.94x | 1.40x | Skr268.56 Million |
| 2019 | 33.25% | 29.01% | 0.66x | 1.73x | Skr261.56 Million |
| 2020 | 32.53% | 27.35% | 0.71x | 1.67x | Skr339.76 Million |
| 2021 | 14.91% | 17.12% | 0.57x | 1.52x | Skr81.61 Million |
| 2022 | 30.92% | 35.92% | 0.63x | 1.37x | Skr479.47 Million |
| 2023 | 20.25% | 20.08% | 0.74x | 1.37x | Skr268.58 Million |
| 2024 | 20.09% | 26.56% | 0.62x | 1.21x | Skr293.66 Million |
| 2025 | 5.02% | 5.72% | 0.69x | 1.27x | Skr-124.38 Million |
Industry Comparison
This section compares Paradox Interactive AB's net assets metrics with peer companies in the same industry.
Industry Context
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Paradox Interactive AB (0GDU) | Skr2.50 Billion | 29.72% | 0.27x | $323.30 Million |
| Nyfosa AB (0A0K) | $2.92 Billion | 39.50% | 2.88x | $973.31 Million |
| High Templar Tech Limited (0A2T) | $12.52 Billion | 4.70% | 0.13x | $255.82 Million |
| Strategy Inc (0A7O) | $51.04 Billion | -7.54% | 0.21x | $40.17 Billion |
| NACON SASU (0A9N) | $67.54 Million | 15.85% | 1.20x | $7.64 Million |
| Antin Infrastructure Partners (0AA5) | $23.79 Million | 108.98% | 1.09x | $573.10 Million |
| Truecaller AB Series B (0AA7) | $1.41 Billion | 18.30% | 0.20x | $281.60 Million |
| Brockhaus Technologies AG (0AAW) | $254.92 Million | -6.23% | 1.68x | $74.40 Million |
| Hyloris Pharmaceuticals S.A. (0AB6) | $48.06 Million | -24.09% | 0.32x | $71.96 Million |
| Kalray S.A. (0ABT) | $28.43 Million | -41.56% | 0.67x | $33.84 Million |
| Webuild S.p.A. (0BJP) | $1.43 Billion | 10.29% | 7.14x | $1.13 Billion |