kr 80.80 ($8.04)

+0.00 (+0.00%)

Weekly Expected Move ±5.7%

kr 72 kr 76 kr 81 kr 85 kr 90

STO · Industrials · Industrial - Distribution · Tech Score Buy · Power 66 · kr 1.5B mcap · 7M float · 0.614% daily turnover

Revenue

$1.0B +3.9% ▲

5Y CAGR: +7.5%

Gross Profit

$94M -74.8% ▼

5Y CAGR: -19.0%

Operating Income

$94M +63.9% ▲

5Y CAGR: +18.2%

Net Income

$72M +95.6% ▲

5Y CAGR: +18.3%

EPS (Diluted)

$3.78 +92.9% ▲

5Y CAGR: +17.9%

EBITDA

$141M +51.1% ▲

5Y CAGR: +16.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$743M	$842M	$943M	$963M	$1.0B
YoY Growth	+6.9%	+13.3%	+12.0%	+2.1%	+3.9%
Cost of Revenue	$450M	$519M	$876M	$590M	$906M
Gross Profit	$294M	$323M	$66M	$372M	$94M
Gross Margin	39.5%	38.4%	7.0%	38.7%	9.4%
R&D Expenses	$484K	$554K	$535K	$0	$0
SG&A Expenses	$57M	$74M	$81M	$0	$0
Operating Expenses	$267M	$285M	$311M	$315M	$0
Operating Income	$30M	$40M	$66M	$57M	$94M
Operating Margin	4.0%	4.7%	7.0%	5.9%	9.4%
Interest Expense	$5M	$7M	$12M	$11M	$10M
Income Before Tax	$29M	$32M	$58M	$47M	$92M
Tax Expense	$6M	$7M	$13M	$10M	$20M
Net Income	$23M	$24M	$45M	$37M	$72M
Net Margin	3.1%	2.9%	4.8%	3.8%	7.2%
EPS (Diluted)	$1.21	$1.30	$2.42	$1.96	$3.78
EBITDA	$55M	$67M	$104M	$93M	$141M
Shares Outstanding	19M	19M	19M	19M	19M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$218M	$248M	$237M	$274M	$232M	$261M	$254M	$321M
Cost of Revenue	$132M	$150M	$141M	$156M	$203M	$235M	$150M	$194M
Gross Profit	$86M	$99M	$96M	$118M	$29M	$26M	$104M	$127M
Gross Margin	39.3%	39.8%	40.4%	43.1%	12.6%	10.1%	40.9%	39.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$71M	$85M	$78M	$94M	$0	$83M	$86M	$100M
Operating Income	$14M	$14M	$18M	$24M	$29M	$22M	$18M	$27M
Operating Margin	6.6%	5.5%	7.6%	8.8%	12.6%	8.6%	7.1%	8.5%
Interest Expense	$3M	$3M	$3M	$3M	$2M	$2M	$3M	$2M
Income Before Tax	$12M	$11M	$16M	$22M	$27M	$27M	$16M	$25M
Tax Expense	$3M	$3M	$3M	$5M	$6M	$6M	$4M	$5M
Net Income	$10M	$8M	$12M	$17M	$21M	$21M	$13M	$20M
Net Margin	4.3%	3.4%	5.2%	6.3%	9.2%	8.2%	5.0%	6.2%
EPS (Diluted)	$0.51	$0.45	$0.66	$0.91	$1.12	$1.12	$0.67	$1.04
EBITDA	$24M	$23M	$28M	$35M	$39M	$38M	$29M	$41M
Shares Outstanding	19M	19M	19M	19M	19M	19M	19M	19M

BERNER-B.ST STO