Also trades as: SHB-B.ST (STO) · $vol 1M · SVNLY (OTC) · $vol 1M · SVNLF (OTC) · $vol 0M

kr 152.85 ($15.22)

+0.85 (+0.56%)

Weekly Expected Move ±1.9%

kr 147 kr 150 kr 153 kr 156 kr 159

STO · Financial Services · Banks - Diversified · Tech Score Neutral · Power 53 · kr 297.3B mcap · 1.32B float · 0.324% daily turnover

Revenue

$143.6B +130.5% ▲

5Y CAGR: +26.6%

Gross Profit

$56.8B -8.8% ▼

5Y CAGR: +5.1%

Operating Income

$30.8B -11.8% ▼

5Y CAGR: +8.8%

Net Income

$23.7B -13.6% ▼

5Y CAGR: +8.8%

EPS (Diluted)

$11.98 -13.6% ▼

5Y CAGR: +8.8%

EBITDA

$32.8B +0.0% ▲

5Y CAGR: +9.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$42.9B	$49.2B	$62.1B	$62.3B	$143.6B
YoY Growth	-3.1%	+14.8%	+26.3%	+0.3%	+130.5%
Cost of Revenue	$0	$0	-$69M	-$1M	$86.8B
Gross Profit	$42.9B	$49.2B	$62.2B	$62.3B	$56.8B
Gross Margin	100.0%	100.0%	100.1%	100.0%	39.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$563M	$0	$15.3B	$282M	$15.5B
Operating Expenses	$19.7B	$23.6B	$15.3B	$27.5B	$26.1B
Operating Income	$24.2B	$55.0B	$46.8B	$34.8B	$30.8B
Operating Margin	56.3%	111.9%	75.4%	55.9%	21.4%
Interest Expense	$6.4B	$30.8B	$112.2B	$124.3B	$86.8B
Income Before Tax	$23.5B	$26.6B	$36.3B	$35.0B	$30.8B
Tax Expense	$4.6B	$5.4B	$8.4B	$7.8B	$6.8B
Net Income	$19.5B	$21.7B	$29.1B	$27.4B	$23.7B
Net Margin	45.5%	44.1%	46.8%	44.1%	16.5%
EPS (Diluted)	$9.86	$10.95	$14.70	$13.86	$11.98
EBITDA	$25.5B	$31.1B	$38.0B	$0	$32.8B
Shares Outstanding	1.98B	1.98B	1.98B	1.98B	1.98B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$15.7B	$16.1B	$14.8B	$36.0B	$35.4B	$33.1B	$32.4B	$33.1B
Cost of Revenue	$31.0B	$28.5B	$24.3B	$22.3B	$21.3B	$18.9B	$17.6B	$19.7B
Gross Profit	$15.5B	$16.1B	$14.8B	$13.7B	$14.1B	$14.2B	$14.8B	$13.5B
Gross Margin	99.1%	100.0%	100.0%	38.0%	39.9%	42.9%	45.6%	40.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$51M	$91M	$64M	$64M	$51M	$28M	$23M	$35M
Operating Expenses	$6.5B	$6.9B	$6.7B	$6.5B	$6.4B	$6.5B	$6.6B	$6.8B
Operating Income	$9.1B	$9.1B	$8.1B	$7.2B	$7.8B	$7.7B	$8.2B	$6.7B
Operating Margin	57.7%	56.9%	54.9%	20.0%	21.9%	23.2%	25.3%	20.1%
Interest Expense	$31.0B	$28.5B	$24.3B	$22.3B	$21.3B	$18.9B	$17.6B	$19.7B
Income Before Tax	$9.1B	$9.2B	$8.1B	$7.2B	$7.8B	$7.7B	$8.2B	$6.7B
Tax Expense	$2.0B	$2.0B	$1.8B	$1.6B	$1.7B	$1.6B	$1.8B	$1.4B
Net Income	$7.2B	$6.8B	$6.3B	$5.5B	$5.9B	$6.0B	$6.4B	$5.2B
Net Margin	46.0%	42.6%	42.7%	15.2%	16.8%	18.0%	19.6%	15.8%
EPS (Diluted)	$3.64	$3.46	$3.19	$2.77	$3.00	$3.02	$3.21	$2.64
EBITDA	$0	$0	$0	$7.7B	$8.3B	$8.2B	$8.7B	$7.1B
Shares Outstanding	1.98B	1.98B	1.98B	1.98B	1.98B	1.98B	1.98B	1.98B

SHB-A.ST STO