kr 55.60 ($5.51)

-0.10 (-0.18%)

Weekly Expected Move ±2.6%

kr 53 kr 54 kr 56 kr 57 kr 59

STO · Real Estate · Real Estate - Development · Tech Score Strong Sell · Power 30 · kr 4.1B mcap · 32M float · 0.097% daily turnover

Revenue

$673M +4.7% ▲

5Y CAGR: +18.0%

Gross Profit

$618M +7.7% ▲

5Y CAGR: +20.0%

Operating Income

$487M +5.9% ▲

5Y CAGR: -6.2%

Net Income

$395M -8.0% ▼

5Y CAGR: -3.8%

EPS (Diluted)

$5.22 -7.8% ▼

5Y CAGR: -13.9%

EBITDA

$721M +3.0% ▲

5Y CAGR: +1.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$408M	$621M	$610M	$643M	$673M
YoY Growth	+38.7%	+52.2%	-1.7%	+5.3%	+4.7%
Cost of Revenue	$74M	$102M	$49M	$68M	$55M
Gross Profit	$334M	$519M	$561M	$574M	$618M
Gross Margin	82.0%	83.6%	91.9%	89.3%	91.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$26M	$35M	$51M	$14M	$53M
Operating Expenses	$146M	$180M	$124M	$114M	$131M
Operating Income	$1.7B	$112M	$437M	$460M	$487M
Operating Margin	423.6%	18.0%	71.6%	71.5%	72.4%
Interest Expense	$84M	$183M	$253M	$226M	$211M
Income Before Tax	$1.7B	$193M	-$1.4B	$484M	$507M
Tax Expense	$360M	$71M	-$139M	$51M	$110M
Net Income	$1.3B	$124M	-$1.3B	$429M	$395M
Net Margin	326.7%	19.9%	-205.8%	66.7%	58.7%
EPS (Diluted)	$38.47	$2.56	$-31.75	$5.66	$5.22
EBITDA	$1.7B	$116M	-$1.1B	$700M	$721M
Shares Outstanding	35M	48M	40M	76M	76M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$161M	$162M	$165M	$170M	$169M	$169M	$172M	$177M
Cost of Revenue	$12M	$16M	$14M	$12M	$40M	$17M	$13M	$42M
Gross Profit	$150M	$146M	$152M	$158M	$129M	$152M	$160M	$135M
Gross Margin	92.8%	90.0%	91.7%	93.0%	76.3%	90.0%	92.6%	76.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$12M	$13M	$15M	$14M	$0	$14M	$13M	$0
Operating Expenses	$25M	$36M	$39M	$28M	$10M	$37M	$53M	$13M
Operating Income	$125M	$110M	$112M	$130M	$118M	$115M	$106M	$122M
Operating Margin	77.3%	67.9%	68.0%	76.4%	70.2%	68.2%	61.6%	68.6%
Interest Expense	$53M	$50M	$51M	$55M	$49M	$56M	$55M	$33M
Income Before Tax	$173M	$83M	$162M	$63M	$160M	$123M	$182M	$202M
Tax Expense	$31M	$13M	$28M	$24M	$32M	$27M	$30M	$39M
Net Income	$140M	$69M	$134M	$38M	$127M	$96M	$152M	$162M
Net Margin	86.6%	42.4%	81.1%	22.4%	75.3%	56.6%	88.2%	91.6%
EPS (Diluted)	$1.84	$0.91	$1.77	$0.50	$1.68	$1.27	$2.03	$2.17
EBITDA	$112M	$98M	$212M	$118M	$119M	$102M	$238M	$236M
Shares Outstanding	76M	76M	76M	76M	76M	75M	75M	75M

JOMA.ST STO