Also trades as: 0RPZ.L (LSE) · $vol 0M · HMNKF (OTC) · $vol 0M

kr 560.00 ($55.54)

+14.50 (+2.66%)

Weekly Expected Move ±3.8%

kr 517 kr 539 kr 560 kr 581 kr 603

STO · Technology · Communication Equipment · Tech Score Strong Buy · Power 68 · kr 28.1B mcap · 31M float · 0.140% daily turnover

Revenue

$3.6B +16.9% ▲

5Y CAGR: +19.5%

Gross Profit

$2.3B +17.5% ▲

5Y CAGR: +19.9%

Operating Income

$902M +79.4% ▲

5Y CAGR: +25.7%

Net Income

$435M +40.5% ▲

5Y CAGR: +14.2%

EPS (Diluted)

$8.65 +36.4% ▲

5Y CAGR: +12.6%

EBITDA

$1.0B +46.3% ▲

5Y CAGR: +24.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.0B	$2.5B	$3.0B	$3.1B	$3.6B
YoY Growth	+34.4%	+27.1%	+20.7%	+1.1%	+16.9%
Cost of Revenue	$741M	$930M	$1.1B	$1.1B	$1.3B
Gross Profit	$1.2B	$1.6B	$2.0B	$1.9B	$2.3B
Gross Margin	62.4%	62.9%	65.1%	62.6%	63.0%
R&D Expenses	$235M	$261M	$347M	$287M	$332M
SG&A Expenses	$546M	$670M	$870M	$972M	$1.0B
Operating Expenses	$780M	$931M	$1.2B	$1.4B	$1.4B
Operating Income	$446M	$653M	$753M	$503M	$902M
Operating Margin	22.6%	26.0%	24.9%	16.4%	25.2%
Interest Expense	$6M	$8M	$18M	$132M	$112M
Income Before Tax	$448M	$623M	$717M	$364M	$650M
Tax Expense	$86M	$116M	$147M	$55M	$215M
Net Income	$355M	$508M	$571M	$310M	$435M
Net Margin	18.0%	20.3%	18.9%	10.1%	12.2%
EPS (Diluted)	$7.57	$10.85	$12.19	$6.34	$8.65
EBITDA	$554M	$740M	$855M	$703M	$1.0B
Shares Outstanding	47M	47M	47M	49M	50M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$792M	$807M	$890M	$843M	$894M	$951M	$971M	$991M
Cost of Revenue	$289M	$302M	$329M	$322M	$321M	$352M	$365M	$359M
Gross Profit	$503M	$505M	$561M	$521M	$573M	$599M	$606M	$632M
Gross Margin	63.5%	62.6%	63.0%	61.8%	64.1%	63.0%	62.4%	63.8%
R&D Expenses	$71M	$83M	$88M	$85M	$72M	$87M	$83M	$91M
SG&A Expenses	$241M	$262M	$258M	$253M	$257M	$248M	$263M	$283M
Operating Expenses	$340M	$399M	$386M	$383M	$329M	$335M	$369M	$374M
Operating Income	$163M	$106M	$175M	$138M	$244M	$264M	$237M	$258M
Operating Margin	20.6%	13.1%	19.7%	16.4%	27.3%	27.8%	24.4%	26.0%
Interest Expense	$45M	$36M	$30M	$27M	$26M	$29M	$34M	$34M
Income Before Tax	$118M	$71M	$144M	$111M	$187M	$207M	$203M	$204M
Tax Expense	$23M	-$4M	$29M	$27M	$24M	$135M	$41M	$49M
Net Income	$95M	$75M	$115M	$84M	$164M	$72M	$162M	$155M
Net Margin	12.0%	9.3%	12.9%	10.0%	18.3%	7.6%	16.7%	15.6%
EPS (Diluted)	$1.88	$1.48	$2.29	$1.67	$3.27	$1.43	$3.23	$3.09
EBITDA	$222M	$107M	$245M	$138M	$282M	$300M	$303M	$327M
Shares Outstanding	51M	51M	50M	50M	50M	50M	50M	50M

HMS.ST STO