Sdiptech AB (publ) (STO:SDIP.B)
Sweden · Delayed Price · Currency is SEK 184.00
-4.60 (-2.44%)
At close: Feb 13, 2026
Sdiptech AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 5,196 | 5,166 | 4,582 | 3,505 | 2,719 |
Other Revenue | - | - | - | - | 5.5 |
| 5,196 | 5,166 | 4,582 | 3,505 | 2,724 | |
Revenue Growth (YoY) | 0.58% | 12.75% | 30.72% | 28.66% | 30.42% |
Cost of Revenue | 3,549 | 3,512 | 3,092 | 2,405 | 1,918 |
Gross Profit | 1,647 | 1,654 | 1,490 | 1,100 | 806.3 |
Selling, General & Admin | 490 | 452 | 402 | 300.7 | 291.5 |
Other Operating Expenses | - | -16 | -20 | -12.2 | -7.4 |
Operating Expenses | 845 | 780 | 683 | 505.6 | 425.7 |
Operating Income | 802 | 874 | 807 | 594.2 | 380.6 |
Interest Expense | -226 | -196 | -167 | -78.6 | -30.1 |
Interest & Investment Income | 4 | 2 | 5 | 1.5 | 0.4 |
Currency Exchange Gain (Loss) | -49 | 1 | -10 | 5.7 | 11.7 |
Other Non Operating Income (Expenses) | 138 | 2 | 2 | -1.4 | -3.8 |
EBT Excluding Unusual Items | 669 | 683 | 637 | 521.4 | 358.8 |
Merger & Restructuring Charges | 13 | -17 | -13 | -20.7 | -26.4 |
Impairment of Goodwill | -500 | - | - | - | - |
Gain (Loss) on Sale of Investments | - | - | - | - | 3.6 |
Gain (Loss) on Sale of Assets | - | 19 | 2 | 2.1 | 3.3 |
Other Unusual Items | -39 | -50 | -12 | 31.6 | -14.9 |
Pretax Income | 143 | 636 | 614 | 536.8 | 325 |
Income Tax Expense | 172 | 200 | 165 | 108.7 | 78.1 |
Earnings From Continuing Operations | -29 | 436 | 449 | 428.1 | 246.9 |
Earnings From Discontinued Operations | -38 | -79 | -4 | - | - |
Net Income to Company | -67 | 357 | 445 | 428.1 | 246.9 |
Minority Interest in Earnings | -2 | -4 | -1 | -1 | -1 |
Net Income | -69 | 353 | 444 | 427.1 | 245.9 |
Preferred Dividends & Other Adjustments | 14 | 14 | 14 | 14 | 14 |
Net Income to Common | -83 | 339 | 430 | 413.1 | 231.9 |
Net Income Growth | - | -20.50% | 3.96% | 73.69% | 14.59% |
Shares Outstanding (Basic) | 38 | 38 | 38 | 36 | 35 |
Shares Outstanding (Diluted) | 38 | 38 | 38 | 36 | 35 |
Shares Change (YoY) | - | 0.08% | 5.53% | 1.65% | 9.02% |
EPS (Basic) | -2.18 | 8.92 | 11.33 | 11.53 | 6.62 |
EPS (Diluted) | -2.18 | 8.92 | 11.33 | 11.48 | 6.55 |
EPS Growth | - | -21.25% | -1.33% | 75.27% | 5.99% |
Free Cash Flow | 805 | 692 | 510 | 441.4 | 343.1 |
Free Cash Flow Per Share | 21.19 | 18.21 | 13.44 | 12.27 | 9.70 |
Gross Margin | 31.70% | 32.02% | 32.52% | 31.38% | 29.60% |
Operating Margin | 15.43% | 16.92% | 17.61% | 16.95% | 13.97% |
Profit Margin | -1.60% | 6.56% | 9.38% | 11.79% | 8.51% |
Free Cash Flow Margin | 15.49% | 13.40% | 11.13% | 12.59% | 12.59% |
EBITDA | 1,157 | 1,081 | 981 | 726.8 | 474 |
EBITDA Margin | 22.27% | 20.93% | 21.41% | 20.73% | 17.40% |
D&A For EBITDA | 355 | 207 | 174 | 132.6 | 93.4 |
EBIT | 802 | 874 | 807 | 594.2 | 380.6 |
EBIT Margin | 15.43% | 16.92% | 17.61% | 16.95% | 13.97% |
Effective Tax Rate | 120.28% | 31.45% | 26.87% | 20.25% | 24.03% |
Revenue as Reported | 5,335 | 5,220 | 4,642 | 3,585 | 2,742 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.