Also trades as: SDIP-PREF.ST (STO) · $vol 0M · SDTHF (OTC) · $vol 0M

kr 256.80 ($25.57)

+3.40 (+1.34%)

Weekly Expected Move ±3.4%

kr 239 kr 248 kr 257 kr 266 kr 274

STO · Industrials · Conglomerates · Tech Score Buy · Power 58 · kr 9.6B mcap · 33M float · 0.182% daily turnover

Revenue

$5.2B +0.6% ▲

5Y CAGR: +20.0%

Gross Profit

$315M -64.8% ▼

5Y CAGR: -24.3%

Operating Income

$315M -64.8% ▼

5Y CAGR: +0.3%

Net Income

-$68M -119.3% ▼

EPS (Diluted)

$-2.18 -124.4% ▼

EBITDA

$1.2B +1.9% ▲

5Y CAGR: +23.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.7B	$3.5B	$4.8B	$5.2B	$5.2B
YoY Growth	+30.2%	+28.9%	+37.5%	+7.2%	+0.6%
Cost of Revenue	$1.1B	$1.4B	$3.3B	$4.3B	$4.9B
Gross Profit	$1.6B	$2.1B	$1.5B	$895M	$315M
Gross Margin	57.8%	60.5%	31.5%	17.3%	6.1%
R&D Expenses	$7M	$15M	$0	$37M	$0
SG&A Expenses	$318M	$321M	$428M	$7M	$0
Operating Expenses	$1.2B	$1.5B	$682M	$37M	$2.7B
Operating Income	$364M	$641M	$836M	$895M	$315M
Operating Margin	13.4%	18.3%	17.3%	17.3%	6.1%
Interest Expense	$34M	$81M	$211M	$245M	$265M
Income Before Tax	$325M	$537M	$612M	$635M	$144M
Tax Expense	$78M	$109M	$166M	$201M	$172M
Net Income	$246M	$427M	$444M	$353M	-$68M
Net Margin	9.0%	12.2%	9.2%	6.8%	-1.3%
EPS (Diluted)	$6.55	$11.48	$8.93	$8.92	$-2.18
EBITDA	$500M	$862M	$1.2B	$1.1B	$1.2B
Shares Outstanding	35M	36M	38M	38M	38M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.2B	$1.3B	$1.3B	$1.3B	$1.3B	$1.3B	$1.3B	$1.3B
Cost of Revenue	$821M	$515M	$913M	$501M	$1.1B	$548M	$502M	$1.1B
Gross Profit	$389M	$821M	$425M	$787M	$202M	$777M	$757M	$209M
Gross Margin	32.1%	61.5%	31.8%	61.1%	16.1%	58.6%	60.1%	16.2%
R&D Expenses	$0	$37M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$109M	$123M	$119M	$0	$0	$0	$0	$0
Operating Expenses	$186M	$595M	$211M	$580M	$0	$452M	$632M	$0
Operating Income	$203M	$226M	$214M	$207M	$202M	$325M	$125M	$209M
Operating Margin	16.8%	16.9%	16.0%	16.1%	16.1%	24.5%	9.9%	16.2%
Interest Expense	$63M	$62M	$68M	$66M	$85M	$65M	$63M	$68M
Income Before Tax	$134M	$163M	$124M	$138M	-$378M	$260M	$63M	$144M
Tax Expense	$44M	$55M	$50M	$46M	$41M	$35M	$42M	$47M
Net Income	$37M	$94M	$72M	$91M	-$452M	$222M	$13M	$98M
Net Margin	3.1%	7.0%	5.4%	7.1%	-36.1%	16.8%	1.0%	7.6%
EPS (Diluted)	$0.87	$2.37	$1.77	$2.29	$-12.00	$5.77	$0.24	$2.68
EBITDA	$280M	$316M	$266M	$293M	-$203M	$410M	$210M	$296M
Shares Outstanding	38M	38M	38M	38M	38M	38M	38M	38M

SDIP-B.ST STO