Sdiptech AB (publ) (STO:SDIP.B)
Sweden · Delayed Price · Currency is SEK 238.40
-0.60 (-0.25%)
Jul 28, 2026, 11:02 AM 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 | Jun '26 Jun 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 |
| 5,256 | 5,335 | 5,220 | 4,642 | 3,585 | 2,742 | |
Revenue Growth | 1.06% | 2.20% | 12.45% | 29.48% | 30.75% | 29.76% |
Cost of Revenue | 2,071 | 2,081 | 2,067 | 1,853 | 1,388 | 1,153 |
Gross Profit | 3,185 | 3,254 | 3,153 | 2,789 | 2,198 | 1,589 |
Selling, General & Admin | 1,969 | 1,945 | 1,914 | 1,654 | 1,339 | 1,083 |
Depreciation & Amortization Expenses | 845 | 855 | 344 | 301 | 217.1 | 141.6 |
Other Operating Expenses | 500 | - | - | - | - | - |
Total Operating Expenses | 3,314 | 2,800 | 2,258 | 1,955 | 1,556 | 1,225 |
Operating Income | 370 | 454 | 895 | 834 | 641.2 | 364.4 |
Interest Income | - | 5 | 4 | 6 | 6.7 | 11.8 |
Interest Expense | - | -314 | -265 | -225 | -111.1 | -51.2 |
Other Non-Operating Income (Expense) | -281 | -310 | -260 | -219 | -104.4 | -39.4 |
Total Non-Operating Income (Expense) | -281 | -619 | -521 | -438 | -208.8 | -78.8 |
Pretax Income | 89 | 144 | 635 | 615 | 536.8 | 325 |
Provision for Income Taxes | -165 | -172 | -200 | -165 | -108.7 | -78.1 |
Net Income | 254 | 316 | 835 | 780 | 645.5 | 403.1 |
Minority Interest in Earnings | 4 | 2 | 4 | 1 | 1 | 1 |
Earnings From Discontinued Operations | -39 | -38 | -79 | -8 | - | - |
Net Income to Common | 211 | -69 | 353 | 444 | 427.1 | 245.9 |
Net Income Growth | -68.92% | - | -20.50% | 3.96% | 73.69% | 14.59% |
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) | -3.27 | -2.18 | 11.00 | 11.33 | 11.53 | 6.62 |
EPS (Diluted) | -3.27 | -2.18 | 11.00 | 11.33 | 11.48 | 6.55 |
EPS Growth | - | - | -2.91% | -1.31% | 75.27% | 5.99% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 | 773 | 806 | 692 | 510 | 441.4 | 343.1 |
Free Cash Flow Growth | 21.73% | 16.47% | 35.69% | 15.54% | 28.65% | -18.29% |
Free Cash Flow Per Share | 20.35 | 21.21 | 18.21 | 13.44 | 12.27 | 9.70 |
Gross Margin | 60.60% | 60.99% | 60.40% | 60.08% | 61.30% | 57.97% |
Operating Margin | 7.04% | 8.51% | 17.15% | 17.97% | 17.89% | 13.29% |
Profit Margin | 4.83% | 5.92% | 16.00% | 16.80% | 18.01% | 14.70% |
FCF Margin | 14.71% | 15.11% | 13.26% | 10.99% | 12.31% | 12.51% |
EBITDA | 370 | 454 | 895 | 834 | 641.2 | 364.4 |
EBIT | 370 | 454 | 895 | 834 | 641.2 | 364.4 |
EBIT Margin | 7.04% | 8.51% | 17.15% | 17.97% | 17.89% | 13.29% |
Effective Tax Rate | -185.39% | -119.44% | -31.50% | -26.83% | -20.25% | -24.03% |