Stillfront Group AB (publ) (STO:SF)
Sweden · Delayed Price · Currency is SEK 5.43
+1.23 (29.29%)
Jul 24, 2026, 5:29 PM CET
Stillfront Group 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 |
| 5,766 | 6,102 | 7,228 | 7,584 | 7,695 | 5,936 | |
Revenue Growth (YoY) | -13.61% | -15.58% | -4.69% | -1.44% | 29.63% | 36.96% |
Cost of Revenue | 895 | - | - | - | 1,675 | 1,224 |
Gross Profit | 4,871 | 6,102 | 7,228 | 7,584 | 6,020 | 4,712 |
Selling, General & Admin | 2,884 | 4,078 | 5,047 | 5,153 | 3,427 | 2,589 |
Depreciation & Amortization Expenses | 1,164 | 3,757 | 8,600 | 1,660 | 1,519 | 987 |
Other Operating Expenses | 2,229 | 11 | 37 | 18 | 226 | 104 |
Total Operating Expenses | 6,277 | 7,846 | 13,684 | 6,831 | 5,172 | 3,680 |
Operating Income | -1,406 | -1,744 | -6,455 | 754 | 850 | 1,034 |
Total Non-Operating Income (Expense) | -491 | -649 | -895 | -598 | -97 | -242 |
Pretax Income | -1,897 | -2,392 | -7,351 | 156 | 752 | 793 |
Provision for Income Taxes | 122 | 6 | 27 | 143 | 206 | 197 |
Net Income | -2,019 | -2,398 | -7,378 | 13 | 546 | 596 |
Minority Interest in Earnings | - | - | - | 6 | -12 | 6 |
Net Income to Common | -2,020 | -2,398 | -7,378 | 7 | 559 | 590 |
Net Income Growth | - | - | - | -98.75% | -5.25% | 1.72% |
Shares Outstanding (Basic) | 499 | 505 | 512 | 512 | 484 | 367 |
Shares Outstanding (Diluted) | 499 | 505 | 512 | 512 | 484 | 367 |
Shares Change (YoY) | -0.74% | -1.48% | 0.01% | 5.85% | 31.80% | 12.78% |
EPS (Basic) | -4.05 | -4.75 | -14.40 | 0.01 | 1.15 | 1.61 |
EPS (Diluted) | -4.05 | -4.75 | -14.40 | 0.01 | 1.15 | 1.61 |
EPS Growth | - | - | - | -99.13% | -28.57% | -9.55% |
Free Cash Flow | 1,546 | 1,456 | 1,666 | 1,662 | 1,998 | 1,605 |
Free Cash Flow Growth | 6.18% | -12.61% | 0.24% | -16.82% | 24.49% | 28.40% |
Free Cash Flow Per Share | 3.10 | 2.88 | 3.25 | 3.24 | 4.13 | 4.37 |
Gross Margin | 84.48% | 100.00% | 100.00% | 100.00% | 78.23% | 79.38% |
Operating Margin | -24.38% | -28.58% | -89.31% | 9.94% | 11.05% | 17.42% |
Profit Margin | -35.02% | -39.30% | -102.08% | 0.17% | 7.10% | 10.04% |
FCF Margin | 26.81% | 23.86% | 23.05% | 21.91% | 25.96% | 27.04% |
EBITDA | -1,406 | -1,744 | -6,455 | 754 | 850 | 1,034 |
EBIT | -1,406 | -1,744 | -6,455 | 754 | 850 | 1,034 |
EBIT Margin | -24.38% | -28.58% | -89.31% | 9.94% | 11.05% | 17.42% |
Effective Tax Rate | -6.43% | -0.25% | -0.37% | 91.67% | 27.39% | 24.84% |