Also trades as: FPAR-A.ST (STO) · $vol 1M · FPAR-PREF.ST (STO) · $vol 0M

kr 70.10 ($6.95)

-0.30 (-0.43%)

Weekly Expected Move ±1.9%

kr 67 kr 69 kr 70 kr 71 kr 73

STO · Real Estate · Real Estate - Diversified · Tech Score Strong Sell · Power 43 · kr 9.1B mcap · 86M float · 0.023% daily turnover

Revenue

$2.3B -1.0% ▼

5Y CAGR: +4.7%

Gross Profit

$1.6B -0.9% ▼

5Y CAGR: +4.4%

Operating Income

$1.5B -4.0% ▼

5Y CAGR: -3.4%

Net Income

$318M -50.9% ▼

5Y CAGR: -27.9%

EPS (Diluted)

$1.25 -61.9% ▼

5Y CAGR: -31.9%

EBITDA

$1.2B -31.4% ▼

5Y CAGR: -1.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.9B	$2.0B	$2.2B	$2.3B	$2.3B
YoY Growth	+3.0%	+7.6%	+10.6%	+3.8%	-1.0%
Cost of Revenue	$555M	$599M	$654M	$683M	$676M
Gross Profit	$1.3B	$1.4B	$1.6B	$1.6B	$1.6B
Gross Margin	70.1%	70.0%	70.4%	70.2%	70.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$42M	$57M	$46M	$46M	$58M
Operating Expenses	$42M	$57M	$46M	$46M	$94M
Operating Income	$1.3B	$1.3B	$1.5B	$1.6B	$1.5B
Operating Margin	67.8%	67.2%	68.3%	68.2%	66.1%
Interest Expense	$314M	$422M	$874M	$878M	$688M
Income Before Tax	$4.2B	$92M	-$1.8B	$845M	$481M
Tax Expense	$872M	$7M	-$284M	$197M	$163M
Net Income	$3.4B	$84M	-$1.5B	$648M	$318M
Net Margin	181.4%	4.2%	-69.2%	28.3%	14.0%
EPS (Diluted)	$17.92	$0.33	$-5.96	$3.28	$1.25
EBITDA	$4.6B	$516M	-$938M	$1.7B	$1.2B
Shares Outstanding	198M	256M	198M	198M	255M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$574M	$566M	$572M	$561M	$569M	$570M	$552M	$546M
Cost of Revenue	$154M	$182M	$198M	$144M	$156M	$178M	$196M	$139M
Gross Profit	$420M	$384M	$374M	$417M	$412M	$393M	$356M	$407M
Gross Margin	73.2%	67.8%	65.4%	74.4%	72.5%	68.9%	64.5%	74.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$11M	$12M	$12M	$15M	$0	$16M	$15M	$15M
Operating Expenses	$20M	$21M	$21M	$24M	$23M	$25M	$15M	$25M
Operating Income	$401M	$363M	$352M	$393M	$389M	$368M	$341M	$382M
Operating Margin	69.8%	64.2%	61.6%	70.1%	68.4%	64.5%	61.8%	70.0%
Interest Expense	$211M	$194M	$173M	$177M	$173M	$165M	$172M	$175M
Income Before Tax	$168M	$220M	$189M	-$12M	$228M	$76M	$210M	-$46M
Tax Expense	$52M	$61M	$48M	$10M	$60M	$46M	$54M	$4M
Net Income	$116M	$159M	$142M	-$22M	$169M	$30M	$155M	-$50M
Net Margin	20.2%	28.1%	24.8%	-3.9%	29.7%	5.2%	28.1%	-9.2%
EPS (Diluted)	$0.45	$0.62	$0.72	$-0.09	$0.66	$0.12	$0.75	$-0.20
EBITDA	$379M	$414M	$362M	$165M	$389M	$253M	$381M	$129M
Shares Outstanding	256M	256M	197M	182M	255M	255M	181M	250M

FPAR-D.ST STO