kr 62.20 ($6.20)

+0.00 (+0.00%)

Weekly Expected Move ±2.2%

kr 59 kr 61 kr 62 kr 64 kr 65

STO · Real Estate · Real Estate - Services · Tech Score Strong Sell · Power 31 · kr 7.4B mcap · 73M float · 0.159% daily turnover

Revenue

$1.7B +4.6% ▲

5Y CAGR: +8.9%

Gross Profit

$1.4B +5.0% ▲

5Y CAGR: +9.7%

Operating Income

$1.3B +4.7% ▲

5Y CAGR: -7.9%

Net Income

$698M +96.6% ▲

5Y CAGR: -12.6%

EPS (Diluted)

$5.85 +97.6% ▲

5Y CAGR: -12.5%

EBITDA

$1.3B +4.7% ▲

5Y CAGR: -7.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.2B	$1.2B	$1.5B	$1.7B	$1.7B
YoY Growth	+5.2%	+2.3%	+18.2%	+14.9%	+4.6%
Cost of Revenue	$278M	$289M	$321M	$356M	$367M
Gross Profit	$923M	$940M	$1.1B	$1.3B	$1.4B
Gross Margin	76.9%	76.5%	77.9%	78.7%	79.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$58M	$58M	$59M	$67M	$75M
Operating Expenses	$58M	$58M	$1.1B	$67M	$75M
Operating Income	$2.1B	$211M	$1.1B	$1.2B	$1.3B
Operating Margin	177.9%	17.2%	73.8%	74.7%	74.7%
Interest Expense	$209M	$256M	$501M	$577M	$0
Income Before Tax	$2.1B	$4.0B	-$1.2B	$519M	$836M
Tax Expense	$399M	$773M	-$210M	$164M	$138M
Net Income	$1.7B	$3.0B	-$943M	$355M	$698M
Net Margin	142.0%	246.2%	-64.9%	21.3%	40.0%
EPS (Diluted)	$14.24	$25.26	$-7.87	$2.96	$5.85
EBITDA	$2.3B	$898M	$1.1B	$1.2B	$1.3B
Shares Outstanding	120M	120M	120M	120M	119M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$416M	$443M	$445M	$431M	$433M	$438M	$435M	$438M
Cost of Revenue	$82M	$103M	$97M	$82M	$93M	$95M	$102M	$83M
Gross Profit	$334M	$340M	$348M	$349M	$340M	$343M	$333M	$355M
Gross Margin	80.3%	76.7%	78.2%	81.0%	78.5%	78.3%	76.6%	81.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$15M	$23M	$17M	$20M	$16M	$22M	$19M	$22M
Operating Expenses	$15M	$23M	$17M	$20M	$16M	$21M	$19M	$22M
Operating Income	$319M	$317M	$331M	$329M	$324M	$322M	$314M	$333M
Operating Margin	76.7%	71.6%	74.4%	76.3%	74.8%	73.5%	72.2%	76.0%
Interest Expense	$145M	$141M	$145M	$136M	$0	$133M	$126M	$130M
Income Before Tax	-$145M	$482M	$230M	-$44M	$263M	$386M	$344M	-$51M
Tax Expense	-$56M	$166M	$45M	-$37M	$53M	$77M	$76M	$4M
Net Income	-$89M	$316M	$185M	-$6M	$210M	$309M	$268M	-$55M
Net Margin	-21.4%	71.3%	41.6%	-1.4%	48.5%	70.5%	61.6%	-12.6%
EPS (Diluted)	$-0.74	$2.64	$1.55	$-0.05	$1.75	$2.59	$2.26	$-0.46
EBITDA	$319M	$317M	$331M	$329M	$324M	$322M	$314M	$333M
Shares Outstanding	120M	120M	120M	120M	120M	119M	119M	118M

PLAZ-B.ST STO