Sivers Semiconductors AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	351.27	271.47	269.1	191.88	147.1	133.39
Revenue Growth (YoY)	32.16%	0.88%	40.24%	30.45%	10.28%	-4.48%
Cost of Revenue	75.9	62.8	41.98	48.92	30.64	26.33
Gross Profit	275.36	208.66	227.12	142.96	116.46	107.05
Selling, General & Admin	304.01	245.61	276.73	221.23	186.44	171.81
Other Operating Expenses	-2.55	-5.65	-14.23	-8.3	-7.2	-9.1
Operating Expenses	353.69	306.79	352.35	302.31	211.61	192.76
Operating Income	-78.33	-98.13	-125.23	-159.35	-95.15	-85.71
Interest Expense	-59.11	-26.11	-24.25	-6.33	-2.71	-5.94
Interest & Investment Income	-	-	-	1.51	0.37	-
Currency Exchange Gain (Loss)	16.44	16.44	0.42	9.76	4.86	2.87
Other Non Operating Income (Expenses)	0.93	0.73	6.67	-2.14	-0.6	-112.57
EBT Excluding Unusual Items	-120.07	-107.07	-142.39	-156.55	-93.22	-201.35
Merger & Restructuring Charges	-	-	1.73	-3.72	-44.4	-
Asset Writedown	-28.96	-28.96	-35.13	-22.03	-1.4	-
Other Unusual Items	-	-	-	78.67	-	-
Pretax Income	-149.03	-136.03	-175.78	-103.63	-139.01	-201.35
Income Tax Expense	-19.54	-19.74	-18.4	-17.24	-5.31	-5.57
Net Income	-129.49	-116.29	-157.38	-86.38	-133.7	-195.78
Net Income to Common	-129.49	-116.29	-157.38	-86.38	-133.7	-195.78
Shares Outstanding (Basic)	254	236	232	210	161	143
Shares Outstanding (Diluted)	254	236	232	210	161	143
Shares Change (YoY)	7.03%	1.57%	10.36%	30.82%	12.19%	12.35%
EPS (Basic)	-0.51	-0.49	-0.68	-0.41	-0.83	-1.37
EPS (Diluted)	-0.51	-0.49	-0.68	-0.41	-0.83	-1.37
Free Cash Flow	-27.68	-80.58	-112.97	-151.19	-118.79	-42.38
Free Cash Flow Per Share	-0.11	-0.34	-0.49	-0.72	-0.74	-0.30
Gross Margin	78.39%	76.87%	84.40%	74.50%	79.17%	80.26%
Operating Margin	-22.30%	-36.15%	-46.54%	-83.05%	-64.68%	-64.26%
Profit Margin	-36.86%	-42.84%	-58.49%	-45.02%	-90.89%	-146.78%
Free Cash Flow Margin	-7.88%	-29.68%	-41.98%	-78.79%	-80.75%	-31.77%
EBITDA	-13.7	-30.9	-56.3	-104.67	-88.47	-80.03
EBITDA Margin	-3.90%	-11.38%	-20.92%	-54.55%	-60.14%	-60.00%
D&A For EBITDA	64.63	67.23	68.93	54.68	6.68	5.68
EBIT	-78.33	-98.13	-125.23	-159.35	-95.15	-85.71
EBIT Margin	-22.30%	-36.15%	-46.54%	-83.05%	-64.68%	-64.26%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.