Also trades as: ASAZY (OTC) · $vol 7M · ASAZF (OTC) · $vol 0M

kr 354.30 ($35.09)

+3.60 (+1.03%)

Weekly Expected Move ±2.6%

kr 336 kr 345 kr 354 kr 364 kr 373

STO · Industrials · Security & Protection Services · Tech Score Buy · Power 56 · kr 393.5B mcap · 1000M float · 0.168% daily turnover

Revenue

$152.4B +1.5% ▲

5Y CAGR: +11.7%

Gross Profit

$65.0B +3.6% ▲

5Y CAGR: +13.6%

Operating Income

$23.4B -3.8% ▼

5Y CAGR: +13.4%

Net Income

$14.7B -6.0% ▼

5Y CAGR: +9.9%

EPS (Diluted)

$13.23 -6.0% ▼

5Y CAGR: +9.9%

EBITDA

$29.2B -2.2% ▼

5Y CAGR: +12.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$95.0B	$120.8B	$140.7B	$150.2B	$152.4B
YoY Growth	+8.4%	+27.1%	+16.5%	+6.7%	+1.5%
Cost of Revenue	$57.2B	$72.9B	$84.2B	$87.4B	$87.4B
Gross Profit	$37.8B	$47.9B	$56.5B	$62.7B	$65.0B
Gross Margin	39.8%	39.7%	40.2%	41.8%	42.6%
R&D Expenses	$3.9B	$4.8B	$5.7B	$0	$0
SG&A Expenses	$19.3B	$23.9B	$28.9B	$32.4B	$41.6B
Operating Expenses	$23.6B	$29.4B	$34.7B	$38.5B	$41.6B
Operating Income	$14.2B	$18.5B	$21.8B	$24.3B	$23.4B
Operating Margin	14.9%	15.3%	15.5%	16.2%	15.3%
Interest Expense	$440M	$1.1B	$2.4B	$3.3B	$3.3B
Income Before Tax	$13.5B	$17.5B	$19.3B	$20.9B	$19.8B
Tax Expense	$2.6B	$4.2B	$5.6B	$5.3B	$5.1B
Net Income	$10.9B	$13.3B	$13.6B	$15.6B	$14.7B
Net Margin	11.5%	11.0%	9.7%	10.4%	9.6%
EPS (Diluted)	$9.81	$11.97	$12.27	$14.08	$13.23
EBITDA	$18.0B	$22.7B	$27.0B	$29.9B	$29.2B
Shares Outstanding	1.11B	1.11B	1.11B	1.11B	1.11B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$37.4B	$39.6B	$37.9B	$38.0B	$38.1B	$38.3B	$35.8B	$39.3B
Cost of Revenue	$21.7B	$23.0B	$22.3B	$21.7B	$21.7B	$21.8B	$20.3B	$22.4B
Gross Profit	$15.8B	$16.6B	$15.6B	$16.3B	$16.5B	$16.6B	$15.5B	$16.9B
Gross Margin	42.1%	41.9%	41.2%	42.9%	43.2%	43.2%	43.2%	43.0%
R&D Expenses	$0	$6.1B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$9.5B	$10.1B	$11.3B	$10.1B	$9.9B	$10.1B	$10.0B	$10.3B
Operating Expenses	$9.5B	$10.0B	$11.3B	$10.4B	$9.9B	$10.0B	$10.0B	$10.2B
Operating Income	$6.2B	$6.6B	$4.3B	$6.0B	$6.6B	$6.5B	$5.5B	$6.7B
Operating Margin	16.6%	16.6%	11.4%	15.7%	17.2%	16.9%	15.3%	17.0%
Interest Expense	$878M	$845M	$879M	$836M	$853M	$760M	$711M	$0
Income Before Tax	$5.3B	$5.7B	$3.4B	$5.1B	$5.6B	$5.7B	$4.7B	$5.9B
Tax Expense	$1.3B	$1.5B	$981M	$1.3B	$1.4B	$1.4B	$1.2B	$1.5B
Net Income	$4.0B	$4.3B	$2.4B	$3.8B	$4.1B	$4.3B	$3.5B	$4.4B
Net Margin	10.7%	10.8%	6.5%	10.0%	10.9%	11.2%	9.9%	11.3%
EPS (Diluted)	$3.60	$3.85	$2.21	$3.43	$3.74	$3.86	$3.18	$3.98
EBITDA	$7.6B	$8.0B	$5.8B	$7.7B	$7.9B	$8.1B	$6.9B	$8.1B
Shares Outstanding	1.11B	1.11B	1.11B	1.11B	1.11B	1.11B	1.11B	1.11B

ASSA-B.ST STO