Also trades as: 0GBU.L (LSE) · $vol 0M · STRYF (OTC) · $vol 0M

kr 116.00 ($11.55)

-1.30 (-1.11%)

Weekly Expected Move ±2.8%

kr 110 kr 113 kr 116 kr 119 kr 122

STO · Communication Services · Publishing · Tech Score Buy · Power 60 · kr 9.0B mcap · 46M float · 0.490% daily turnover

Revenue

$4.0B +5.9% ▲

5Y CAGR: +11.5%

Gross Profit

$1.8B +7.8% ▲

5Y CAGR: +10.1%

Operating Income

$392M +59.3% ▲

Net Income

$483M +145.6% ▲

EPS (Diluted)

$6.22 +144.9% ▲

EBITDA

$392M -32.2% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.6B	$3.2B	$3.5B	$3.8B	$4.0B
YoY Growth	+12.1%	+22.1%	+9.0%	+8.8%	+5.9%
Cost of Revenue	$1.6B	$2.0B	$2.2B	$2.1B	$2.2B
Gross Profit	$1.0B	$1.2B	$1.2B	$1.7B	$1.8B
Gross Margin	38.7%	37.9%	35.7%	44.8%	45.6%
R&D Expenses	$207M	$323M	$303M	$255M	$221M
SG&A Expenses	$1.2B	$854M	$754M	$1.2B	$1.2B
Operating Expenses	$1.4B	$1.6B	$2.1B	$1.5B	$1.4B
Operating Income	-$358M	-$402M	-$742M	$246M	$392M
Operating Margin	-13.7%	-12.6%	-21.3%	6.5%	9.8%
Interest Expense	$9M	$41M	$66M	$50M	$84M
Income Before Tax	-$352M	-$384M	-$807M	$236M	$357M
Tax Expense	$21M	-$3M	$6M	$22M	-$147M
Net Income	-$373M	-$380M	-$819M	$197M	$483M
Net Margin	-14.2%	-11.9%	-23.5%	5.2%	12.0%
EPS (Diluted)	$-5.55	$-5.47	$-10.63	$2.54	$6.22
EBITDA	-$190M	-$70M	-$428M	$579M	$392M
Shares Outstanding	67M	69M	77M	77M	78M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$954M	$1.0B	$953M	$958M	$1.0B	$1.1B	$979M	$1.1B
Cost of Revenue	$520M	$551M	$530M	$524M	$554M	$582M	$537M	$575M
Gross Profit	$434M	$477M	$423M	$434M	$460M	$516M	$442M	$495M
Gross Margin	45.5%	46.4%	44.4%	45.3%	45.4%	47.0%	45.2%	46.3%
R&D Expenses	$54M	$61M	$57M	$62M	$46M	$55M	$47M	$50M
SG&A Expenses	$286M	$316M	$335M	$296M	$262M	$326M	$313M	$332M
Operating Expenses	$347M	$341M	$368M	$352M	$308M	$382M	$358M	$378M
Operating Income	$87M	$136M	$55M	$82M	$151M	$134M	$84M	$117M
Operating Margin	9.2%	13.2%	5.8%	8.6%	14.9%	12.2%	8.6%	11.0%
Interest Expense	$26M	$0	$34M	$21M	$8M	$3M	$7M	$10M
Income Before Tax	$61M	$159M	$21M	$61M	$144M	$131M	$91M	$114M
Tax Expense	$6M	$9M	$2M	$14M	$5M	-$169M	$5M	$14M
Net Income	$51M	$141M	$15M	$42M	$131M	$294M	$82M	$92M
Net Margin	5.4%	13.7%	1.6%	4.4%	13.0%	26.8%	8.4%	8.6%
EPS (Diluted)	$0.67	$1.82	$0.20	$0.54	$1.70	$4.53	$1.06	$1.18
EBITDA	$158M	$142M	$51M	$79M	$229M	$134M	$156M	$125M
Shares Outstanding	77M	77M	77M	78M	77M	65M	77M	78M

STORY-B.ST STO