SinterCast AB (publ) (STO:SINT)
Sweden · Delayed Price · Currency is SEK 105.00
-1.00 (-0.94%)
Jun 15, 2026, 5:29 PM CET
SinterCast 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 | Mar '26 Mar 31, 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 |
| 105.9 | 108 | 135.6 | 134.4 | 118.7 | 107.4 | |
Revenue Growth (YoY) | -18.91% | -20.35% | 0.89% | 13.23% | 10.52% | 12.58% |
Cost of Revenue | 31.3 | 32 | 37.3 | 35.9 | 31.9 | 31.3 |
Gross Profit | 74.6 | 76 | 98.3 | 98.5 | 86.8 | 76.1 |
Selling, General & Admin | 40.3 | 40.5 | 43.6 | 44.6 | 41.6 | 36.2 |
Research & Development | 6.2 | 6.1 | 6.9 | 12.5 | 10.7 | 11.8 |
Other Operating Expenses | 2.5 | -0.1 | 0.1 | - | 0.5 | -0.2 |
Operating Expenses | 49 | 46.5 | 50.6 | 57.1 | 52.8 | 47.8 |
Operating Income | 25.6 | 29.5 | 47.7 | 41.4 | 34 | 28.3 |
Interest Expense | -0.3 | -0.3 | -0.4 | -0.4 | -0.4 | -0.5 |
Interest & Investment Income | 0.2 | 0.2 | 0.4 | 0.2 | 0.1 | - |
Currency Exchange Gain (Loss) | 3.4 | 3.4 | -4.6 | 1.2 | 1.6 | 1.2 |
Other Non Operating Income (Expenses) | - | -0.1 | 0.2 | 0.1 | -0.2 | - |
EBT Excluding Unusual Items | 28.9 | 32.7 | 43.3 | 42.5 | 35.1 | 29 |
Other Unusual Items | - | - | - | - | -4.9 | - |
Pretax Income | 28.9 | 32.7 | 43.3 | 42.5 | 30.2 | 29 |
Income Tax Expense | 6.8 | 8.1 | 9 | 0.4 | -2.9 | -3.9 |
Net Income | 22.1 | 24.6 | 34.3 | 42.1 | 33.1 | 32.9 |
Net Income to Common | 22.1 | 24.6 | 34.3 | 42.1 | 33.1 | 32.9 |
Net Income Growth | -38.09% | -28.28% | -18.53% | 27.19% | 0.61% | 48.20% |
Shares Outstanding (Basic) | 7 | 7 | 7 | 7 | 7 | 7 |
Shares Outstanding (Diluted) | 7 | 7 | 7 | 7 | 7 | 7 |
Shares Change (YoY) | -0.28% | -0.35% | -0.30% | -0.02% | - | - |
EPS (Basic) | 3.14 | 3.49 | 4.85 | 5.94 | 4.67 | 4.64 |
EPS (Diluted) | 3.14 | 3.49 | 4.85 | 5.94 | 4.67 | 4.64 |
EPS Growth | -37.92% | -28.04% | -18.33% | 27.21% | 0.61% | 49.68% |
Free Cash Flow | 28.2 | 34.6 | 57.8 | 40.4 | 24.3 | 32.1 |
Free Cash Flow Per Share | 4.00 | 4.91 | 8.18 | 5.70 | 3.43 | 4.53 |
Dividend Per Share | 3.000 | 3.000 | 6.000 | 5.500 | 5.000 | 4.500 |
Dividend Growth | -50.00% | -50.00% | 9.09% | 10.00% | 11.11% | 12.50% |
Gross Margin | 70.44% | 70.37% | 72.49% | 73.29% | 73.13% | 70.86% |
Operating Margin | 24.17% | 27.32% | 35.18% | 30.80% | 28.64% | 26.35% |
Profit Margin | 20.87% | 22.78% | 25.30% | 31.32% | 27.88% | 30.63% |
Free Cash Flow Margin | 26.63% | 32.04% | 42.63% | 30.06% | 20.47% | 29.89% |
EBITDA | 27.4 | 31.3 | 50 | 45 | 35.1 | 29.2 |
EBITDA Margin | 25.87% | 28.98% | 36.87% | 33.48% | 29.57% | 27.19% |
D&A For EBITDA | 1.8 | 1.8 | 2.3 | 3.6 | 1.1 | 0.9 |
EBIT | 25.6 | 29.5 | 47.7 | 41.4 | 34 | 28.3 |
EBIT Margin | 24.17% | 27.32% | 35.18% | 30.80% | 28.64% | 26.35% |
Effective Tax Rate | 23.53% | 24.77% | 20.79% | 0.94% | - | - |