Sdiptech AB (publ) (STO:SDIP.B)
Sweden · Delayed Price · Currency is SEK 260.60
-4.40 (-1.66%)
Nov 6, 2026, 5:29 PM CET
Sdiptech AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
| 5,182 | 5,196 | 5,166 | 4,582 | 3,505 | 2,719 | |
Revenue Growth | -0.48% | 0.58% | 12.75% | 30.72% | 28.92% | 30.22% |
Cost of Revenue | 3,529 | 3,549 | 3,512 | 3,092 | 2,405 | 1,918 |
Gross Profit | 1,653 | 1,647 | 1,654 | 1,490 | 1,100 | 800.8 |
Selling, General & Admin | 527 | 464 | 452 | 402 | 300.7 | 291.5 |
Other Operating Expenses | -15 | -15 | -16 | -20 | -12.2 | -12.9 |
Operating Expenses | 1,108 | 1,056 | 780 | 683 | 505.6 | 420.2 |
Operating Income | 545 | 591 | 874 | 807 | 594.2 | 380.6 |
Interest Expense | -232 | -219 | -196 | -167 | -78.6 | -30.1 |
Interest & Investment Income | 1 | 2 | 2 | 5 | 1.5 | 0.4 |
Currency Exchange Gain (Loss) | -14 | -44 | 1 | -10 | 5.7 | 11.7 |
Other Non Operating Income (Expenses) | 4 | 7 | 2 | 2 | -1.4 | -3.8 |
EBT Excluding Unusual Items | 304 | 337 | 683 | 637 | 521.4 | 358.8 |
Merger & Restructuring Charges | -13 | -13 | -17 | -13 | -20.7 | -26.4 |
Impairment of Goodwill | 252 | -248 | - | - | - | - |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 3.6 |
Gain (Loss) on Sale of Assets | 65 | 65 | 19 | 2 | 2.1 | 3.3 |
Other Unusual Items | 16 | 2 | -50 | -12 | 31.6 | -14.9 |
Pretax Income | 624 | 143 | 636 | 614 | 536.8 | 325 |
Income Tax Expense | 169 | 172 | 200 | 165 | 108.7 | 78.1 |
Earnings From Continuing Operations | 455 | -29 | 436 | 449 | 428.1 | 246.9 |
Earnings From Discontinued Operations | -7 | -38 | -79 | -4 | - | - |
Net Income to Company | 448 | -67 | 357 | 445 | 428.1 | 246.9 |
Minority Interest in Earnings | -2 | -2 | -4 | -1 | -1 | -1 |
Net Income | 446 | -69 | 353 | 444 | 427.1 | 245.9 |
Preferred Dividends & Other Adjustments | 7 | 14 | 14 | 14 | 14 | 14 |
Net Income to Common | 439 | -83 | 339 | 430 | 413.1 | 231.9 |
Net Income Growth | - | - | -21.16% | 4.09% | 78.14% | 15.60% |
Shares Outstanding (Basic) | 38 | 38 | 38 | 38 | 36 | 35 |
Shares Outstanding (Diluted) | 38 | 38 | 38 | 38 | 36 | 35 |
Shares Change | - | - | 0.08% | 5.53% | 1.65% | 9.02% |
EPS (Basic) | 11.56 | -2.18 | 8.92 | 11.33 | 11.53 | 6.62 |
EPS (Diluted) | 11.56 | -2.18 | 8.92 | 11.33 | 11.48 | 6.55 |
EPS Growth | - | - | -21.25% | -1.33% | 75.27% | 5.99% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Free Cash Flow | 673 | 806 | 692 | 510 | 441.4 | 343.1 |
Free Cash Flow Per Share | 17.71 | 21.21 | 18.21 | 13.44 | 12.27 | 9.70 |
Gross Margin | 31.90% | 31.70% | 32.02% | 32.52% | 31.38% | 29.45% |
Operating Margin | 10.52% | 11.37% | 16.92% | 17.61% | 16.95% | 14.00% |
Profit Margin | 8.47% | -1.60% | 6.56% | 9.38% | 11.79% | 8.53% |
Free Cash Flow Margin | 12.99% | 15.51% | 13.40% | 11.13% | 12.59% | 12.62% |
EBITDA | 993 | 1,050 | 1,081 | 981 | 726.8 | 474 |
EBITDA Margin | 19.16% | 20.21% | 20.93% | 21.41% | 20.73% | 17.43% |
D&A For EBITDA | 448 | 459 | 207 | 174 | 132.6 | 93.4 |
EBIT | 545 | 591 | 874 | 807 | 594.2 | 380.6 |
EBIT Margin | 10.52% | 11.37% | 16.92% | 17.61% | 16.95% | 14.00% |
Effective Tax Rate | 27.08% | 120.28% | 31.45% | 26.87% | 20.25% | 24.03% |
Revenue as Reported | 5,312 | 5,335 | 5,220 | 4,642 | 3,585 | 2,742 |