Also trades as: STLFF (OTC) · $vol 0M

kr 7.09 ($0.71)

-0.10 (-1.39%)

Weekly Expected Move ±5.6%

kr 6 kr 7 kr 7 kr 7 kr 8

STO · Technology · Electronic Gaming & Multimedia · Tech Score Buy · Power 63 · kr 3.4B mcap · 316M float · 0.525% daily turnover

Revenue

$5.7B -15.2% ▼

5Y CAGR: +7.4%

Gross Profit

$1.4B +0.5% ▲

5Y CAGR: -20.2%

Operating Income

$643M +25.1% ▲

5Y CAGR: -8.3%

Net Income

-$2.4B +67.5% ▲

EPS (Diluted)

$-4.75 +67.0% ▲

EBITDA

-$1.4B +76.8% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$5.5B	$7.1B	$7.0B	$6.7B	$5.7B
YoY Growth	+36.7%	+29.4%	-0.7%	-3.9%	-15.2%
Cost of Revenue	-$462M	-$609M	$2.8B	$5.3B	$4.3B
Gross Profit	$5.9B	$7.7B	$4.2B	$1.4B	$1.4B
Gross Margin	108.5%	108.6%	59.5%	20.7%	24.6%
R&D Expenses	$260M	$645M	$686M	$881M	$759M
SG&A Expenses	$3.0B	$5.1B	$3.5B	$1.2B	$0
Operating Expenses	$4.9B	$6.8B	$3.4B	$881M	$759M
Operating Income	$1.0B	$992M	$754M	$514M	$643M
Operating Margin	19.0%	14.1%	10.8%	7.6%	11.3%
Interest Expense	$247M	$240M	$433M	$455M	$305M
Income Before Tax	$793M	$752M	$156M	-$7.4B	-$2.4B
Tax Expense	$197M	$206M	$143M	$27M	$6M
Net Income	$590M	$559M	$7M	-$7.4B	-$2.4B
Net Margin	10.8%	7.9%	0.1%	-109.5%	-42.0%
EPS (Diluted)	$1.43	$1.16	$0.01	$-14.40	$-4.75
EBITDA	$1.7B	$2.0B	$2.2B	-$6.0B	-$1.4B
Shares Outstanding	413M	484M	512M	512M	505M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.6B	$1.7B	$1.6B	$1.4B	$1.4B	$1.3B	$1.3B	$1.3B
Cost of Revenue	$676M	$735M	$637M	$608M	$982M	$2.1B	$569M	$458M
Gross Profit	$1.2B	$928M	$913M	$834M	$391M	-$736M	$775M	$871M
Gross Margin	74.3%	55.8%	58.9%	57.8%	28.5%	-54.7%	57.7%	65.5%
R&D Expenses	$198M	$280M	$198M	$186M	$203M	$172M	$122M	$132M
SG&A Expenses	$850M	$1.6B	$827M	$775M	$0	$0	$0	$707M
Operating Expenses	$1.0B	$7.9B	$776M	$706M	$203M	-$926M	$566M	$605M
Operating Income	$139M	-$7.0B	$137M	$128M	$188M	$190M	$209M	$266M
Operating Margin	8.7%	-418.8%	8.8%	8.9%	13.7%	14.1%	15.6%	20.0%
Interest Expense	$106M	$93M	$90M	$95M	$76M	$72M	$75M	$101M
Income Before Tax	$32M	-$7.3B	$39M	-$50M	$92M	-$2.5B	$154M	$329M
Tax Expense	$14M	-$36M	$16M	$22M	$37M	-$69M	$37M	$118M
Net Income	$16M	-$7.3B	$23M	-$72M	$55M	-$2.4B	$117M	$212M
Net Margin	1.0%	-437.1%	1.5%	-5.0%	4.0%	-178.7%	8.7%	16.0%
EPS (Diluted)	$0.03	$-14.38	$0.05	$-0.15	$0.11	$-4.72	$0.24	$0.44
EBITDA	$338M	-$6.8B	$503M	$391M	$328M	-$2.2B	$445M	$668M
Shares Outstanding	514M	505M	500M	491M	518M	509M	489M	479M

SF.ST STO