kr 28.30 ($2.82)

+1.40 (+5.20%)

Weekly Expected Move ±4.3%

kr 26 kr 27 kr 28 kr 30 kr 31

STO · Industrials · Security & Protection Services · Tech Score Sell · Power 48 · kr 688.4M mcap · 17M float · 0.067% daily turnover

Revenue

$854M -1.9% ▼

5Y CAGR: +10.3%

Gross Profit

$375M +0.4% ▲

5Y CAGR: +11.5%

Operating Income

$51M -39.3% ▼

5Y CAGR: +12.4%

Net Income

$36M -38.7% ▼

5Y CAGR: +13.7%

EPS (Diluted)

$1.34 -44.2% ▼

5Y CAGR: +11.7%

EBITDA

$121M -19.9% ▼

5Y CAGR: +11.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$588M	$725M	$825M	$871M	$854M
YoY Growth	+12.1%	+23.4%	+13.7%	+5.6%	-1.9%
Cost of Revenue	$347M	$451M	$484M	$497M	$479M
Gross Profit	$240M	$274M	$340M	$374M	$375M
Gross Margin	40.9%	37.7%	41.3%	42.9%	43.9%
R&D Expenses	$24M	$18M	$20M	$27M	$38M
SG&A Expenses	$221M	$310M	$264M	$266M	$286M
Operating Expenses	$232M	$290M	$281M	$290M	$326M
Operating Income	$9M	-$16M	$59M	$84M	$51M
Operating Margin	1.5%	-2.2%	7.2%	9.6%	6.0%
Interest Expense	$2M	$9M	$17M	$13M	$19M
Income Before Tax	$9M	-$15M	$53M	$78M	$35M
Tax Expense	$4M	-$7M	$12M	$16M	-$1M
Net Income	$5M	-$9M	$38M	$58M	$36M
Net Margin	0.8%	-1.2%	4.6%	6.7%	4.2%
EPS (Diluted)	$0.20	$-0.35	$1.56	$2.40	$1.34
EBITDA	$65M	$68M	$138M	$151M	$121M
Shares Outstanding	24M	24M	24M	24M	24M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$202M	$229M	$207M	$202M	$214M	$231M	$220M	$251M
Cost of Revenue	$115M	$127M	$115M	$115M	$119M	$130M	$125M	$145M
Gross Profit	$86M	$102M	$92M	$88M	$94M	$101M	$95M	$107M
Gross Margin	42.8%	44.4%	44.6%	43.3%	44.2%	43.7%	43.2%	42.5%
R&D Expenses	$8M	$8M	$8M	$9M	$10M	$12M	$13M	$15M
SG&A Expenses	$62M	$67M	$68M	$69M	$71M	$78M	$70M	$77M
Operating Expenses	$70M	$75M	$76M	$78M	$80M	$93M	$82M	$91M
Operating Income	$16M	$26M	$17M	$10M	$14M	$8M	$12M	$15M
Operating Margin	7.9%	11.6%	8.0%	4.9%	6.5%	3.6%	5.6%	6.1%
Interest Expense	$2M	$0	$8M	$2M	$9M	$4M	$3M	$1M
Income Before Tax	$14M	$27M	$10M	$8M	$11M	$6M	$11M	$14M
Tax Expense	$3M	$4M	$2M	$2M	$2M	-$7M	$2M	$3M
Net Income	$10M	$22M	$7M	$6M	$8M	$12M	$8M	$11M
Net Margin	5.0%	9.5%	3.4%	2.8%	3.6%	5.2%	3.5%	4.3%
EPS (Diluted)	$0.41	$0.89	$0.29	$0.23	$0.32	$0.49	$0.31	$0.41
EBITDA	$34M	$44M	$34M	$27M	$37M	$29M	$32M	$35M
Shares Outstanding	24M	24M	24M	24M	24M	24M	24M	24M

CARE.ST STO