kr 1,490.00 ($148.42)

-30.00 (-1.97%)

Weekly Expected Move ±3.8%

kr 1403 kr 1462 kr 1520 kr 1578 kr 1637

STO · Financial Services · Financial - Capital Markets · Tech Score Sell · Power 38 · kr 715.7M mcap · 470841 float · 0.010% daily turnover

Analysis Technicals Weather Peers

Revenue

$210M +6.3% ▲

5Y CAGR: +1.8%

Gross Profit

$196M +10.9% ▲

5Y CAGR: +0.7%

Operating Income

$26M +515.6% ▲

5Y CAGR: -5.1%

Net Income

$23M +605.1% ▲

5Y CAGR: -2.9%

EPS (Diluted)

$48.42 +1198.1% ▲

5Y CAGR: -3.4%

EBITDA

$53M +202.1% ▲

5Y CAGR: +2.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$365M	$131M	$182M	$197M	$210M
YoY Growth	+90.1%	-64.0%	+38.5%	+8.3%	+6.3%
Cost of Revenue	$3M	$2M	$13M	$21M	$14M
Gross Profit	$363M	$129M	$169M	$177M	$196M
Gross Margin	99.3%	98.2%	92.9%	89.5%	93.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$43M	$44M	$44M	$48M	$160M
Operating Expenses	$231M	$150M	$179M	$183M	$170M
Operating Income	$132M	-$21M	-$10M	-$6M	$26M
Operating Margin	36.1%	-15.6%	-5.3%	-3.2%	12.4%
Interest Expense	$3M	$2M	$13M	$21M	$14M
Income Before Tax	$132M	-$21M	-$10M	-$6M	$26M
Tax Expense	$19M	$23K	$666K	-$2M	$3M
Net Income	$113M	-$21M	-$10M	-$5M	$23M
Net Margin	31.0%	-15.6%	-5.7%	-2.3%	10.9%
EPS (Diluted)	$246.70	$-44.54	$-22.19	$3.73	$48.42
EBITDA	$144M	-$3M	$19M	$17M	$53M
Shares Outstanding	458937	461232	467900	470841	470841

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$55M	$45M	$44M	$65M	$60M	$58M	$52M	$62M
Cost of Revenue	$6M	$4M	$3M	$3M	$18M	-$11M	$4M	$26M
Gross Profit	$49M	$41M	$41M	$62M	$42M	$51M	$48M	$36M
Gross Margin	89.4%	90.6%	92.9%	95.4%	69.2%	88.9%	91.4%	57.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$40M	$32M	$37M	$49M	$0	$40M	$28M	$43M
Operating Expenses	$51M	$38M	$41M	$58M	$0	$33M	$44M	$36M
Operating Income	-$2M	$2M	-$600K	$4M	$2M	-$2M	$4M	-$200K
Operating Margin	-3.5%	5.1%	-1.4%	6.4%	3.0%	-3.1%	6.9%	-0.3%
Interest Expense	$6M	$4M	$3M	$3M	$0	$4M	$4M	$0
Income Before Tax	-$2M	$2M	-$600K	$4M	$25M	-$2M	$4M	-$11M
Tax Expense	$200K	-$2M	$200K	$3M	$1M	-$400K	-$400K	$100K
Net Income	-$2M	$4M	-$800K	$2M	$24M	-$2M	$4M	-$11M
Net Margin	-4.2%	9.1%	-1.8%	2.5%	39.8%	-3.3%	7.3%	-17.7%
EPS (Diluted)	$-4.88	$8.71	$-1.70	$3.30	$50.76	$-4.04	$8.10	$-23.22
EBITDA	$5M	$9M	$6M	$11M	$8M	$27M	$10M	-$4M
Shares Outstanding	470841	470841	470841	470841	470841	470841	470841	473778

MANG.ST STO