Also trades as: 0QVE.L (LSE) · $vol 0M · FNXTF (OTC) · $vol 0M

kr 283.50 ($28.26)

-4.50 (-1.56%)

Weekly Expected Move ±4.0%

kr 261 kr 272 kr 284 kr 295 kr 306

STO · Consumer Cyclical · Specialty Retail · Tech Score Sell · Power 41 · kr 3.8B mcap · 4M float · 0.088% daily turnover

Analysis Technicals Weather Peers

Revenue

$695M +1.3% ▲

5Y CAGR: +4.3%

Gross Profit

$405M +3.7% ▲

5Y CAGR: +4.7%

Operating Income

$32M -15.2% ▼

5Y CAGR: -12.3%

Net Income

$5M -67.1% ▼

5Y CAGR: -32.2%

EPS (Diluted)

$0.36 -67.3% ▼

5Y CAGR: -32.2%

EBITDA

$94M -5.6% ▼

5Y CAGR: -2.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$650M	$759M	$740M	$686M	$695M
YoY Growth	+15.4%	+16.8%	-2.6%	-7.3%	+1.3%
Cost of Revenue	$271M	$323M	$319M	$295M	$290M
Gross Profit	$379M	$437M	$421M	$390M	$405M
Gross Margin	58.3%	57.5%	56.9%	56.9%	58.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$133M	$164M	$319M	$0	$0
Operating Expenses	$297M	$354M	$366M	$353M	$372M
Operating Income	$84M	$83M	$55M	$37M	$32M
Operating Margin	12.9%	11.0%	7.4%	5.5%	4.6%
Interest Expense	$3M	$3M	$5M	$6M	$13M
Income Before Tax	$82M	$83M	$48M	$35M	$22M
Tax Expense	$25M	$22M	$16M	$20M	$17M
Net Income	$56M	$61M	$32M	$15M	$5M
Net Margin	8.6%	8.0%	4.3%	2.1%	0.7%
EPS (Diluted)	$4.21	$4.54	$2.37	$1.10	$0.36
EBITDA	$136M	$141M	$111M	$100M	$94M
Shares Outstanding	13M	13M	13M	13M	13M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$198M	$175M	$158M	$145M	$209M	$186M	$166M	$138M
Cost of Revenue	$84M	$74M	$68M	$62M	$182M	-$22M	$66M	$152M
Gross Profit	$114M	$100M	$90M	$83M	$26M	$206M	$99M	-$14M
Gross Margin	57.7%	57.3%	56.8%	57.6%	12.6%	110.7%	59.9%	-10.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$85M	$98M	$84M	$91M	$0	$108M	$92M	$0
Operating Income	$29M	$3M	$5M	-$7M	$26M	-$1M	$4M	-$14M
Operating Margin	14.5%	1.5%	3.3%	-5.0%	12.6%	-0.7%	2.4%	-10.5%
Interest Expense	$5M	$0	$2M	$3M	$5M	$4M	$2M	$2M
Income Before Tax	$24M	$8M	$4M	-$10M	$28M	-$101K	$6M	-$13M
Tax Expense	$5M	$11M	$4M	$600K	$7M	$6M	$1M	-$99K
Net Income	$18M	-$3M	$200K	-$10M	$20M	-$6M	$5M	-$12M
Net Margin	9.3%	-1.8%	0.1%	-6.7%	9.8%	-3.3%	3.0%	-8.9%
EPS (Diluted)	$1.38	$-0.23	$0.01	$-0.72	$1.52	$-0.46	$0.37	$-0.91
EBITDA	$44M	$21M	$19M	$7M	$48M	$21M	$19M	$197K
Shares Outstanding	13M	13M	13M	13M	13M	13M	13M	13M

FOI-B.ST STO