Sivers Semiconductors AB (publ) (STO:SIVE)
Sweden · Delayed Price · Currency is SEK 46.18
-10.12 (-17.98%)
Jul 6, 2026, 11:35 AM CET
Sivers Semiconductors 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 |
| 289.56 | 306.56 | 219.21 | 269.1 | 191.88 | 147.1 | |
Revenue Growth (YoY) | 21.35% | 39.85% | -18.54% | 40.24% | 30.45% | 10.28% |
Cost of Revenue | 296.64 | 308.64 | 215.02 | 41.98 | 48.92 | 30.64 |
Gross Profit | -7.08 | -2.08 | 4.19 | 227.12 | 142.96 | 116.46 |
Selling, General & Admin | 160.34 | 148.84 | 100.48 | 276.73 | 221.23 | 186.44 |
Research & Development | 32.79 | 36.29 | 103.49 | - | - | - |
Other Operating Expenses | -9.12 | -9.42 | -5.46 | -14.23 | -8.3 | -7.2 |
Operating Expenses | 184.01 | 175.71 | 198.52 | 352.35 | 302.31 | 211.61 |
Operating Income | -191.09 | -177.79 | -194.32 | -125.23 | -159.35 | -95.15 |
Interest Expense | -18.02 | -25.72 | -26.02 | -24.25 | -6.33 | -2.71 |
Interest & Investment Income | 14 | 0.6 | 0 | - | 1.51 | 0.37 |
Earnings From Equity Investments | -0.11 | 0.09 | 0.48 | - | - | - |
Currency Exchange Gain (Loss) | -34.38 | -34.38 | 16.23 | 0.42 | 9.76 | 4.86 |
Other Non Operating Income (Expenses) | 0.1 | -0 | - | 6.67 | -2.14 | -0.6 |
EBT Excluding Unusual Items | -229.5 | -237.2 | -203.62 | -142.39 | -156.55 | -93.22 |
Merger & Restructuring Charges | - | - | - | 1.73 | -3.72 | -44.4 |
Asset Writedown | - | - | - | -35.13 | -22.03 | -1.4 |
Other Unusual Items | - | - | - | - | 78.67 | - |
Pretax Income | -229.5 | -237.2 | -203.62 | -175.78 | -103.63 | -139.01 |
Income Tax Expense | -14.13 | -14.63 | -19.74 | -18.4 | -17.24 | -5.31 |
Net Income | -215.37 | -222.57 | -183.88 | -157.38 | -86.38 | -133.7 |
Net Income to Common | -215.37 | -222.57 | -183.88 | -157.38 | -86.38 | -133.7 |
Shares Outstanding (Basic) | 284 | 275 | 236 | 232 | 210 | 161 |
Shares Outstanding (Diluted) | 284 | 275 | 236 | 232 | 210 | 161 |
Shares Change (YoY) | 17.40% | 16.60% | 1.57% | 10.36% | 30.82% | 12.19% |
EPS (Basic) | -0.76 | -0.81 | -0.78 | -0.68 | -0.41 | -0.83 |
EPS (Diluted) | -0.76 | -0.81 | -0.78 | -0.68 | -0.41 | -0.83 |
Free Cash Flow | -81.41 | -47.21 | -56.74 | -112.97 | -151.19 | -118.79 |
Free Cash Flow Per Share | -0.29 | -0.17 | -0.24 | -0.49 | -0.72 | -0.74 |
Gross Margin | -2.44% | -0.68% | 1.91% | 84.40% | 74.50% | 79.17% |
Operating Margin | -65.99% | -57.99% | -88.65% | -46.54% | -83.05% | -64.68% |
Profit Margin | -74.38% | -72.60% | -83.88% | -58.49% | -45.02% | -90.89% |
Free Cash Flow Margin | -28.11% | -15.40% | -25.88% | -41.98% | -78.79% | -80.75% |
EBITDA | -128.09 | -112.29 | -125.9 | -56.3 | -104.67 | -88.47 |
EBITDA Margin | -44.23% | -36.63% | -57.43% | -20.92% | -54.55% | -60.14% |
D&A For EBITDA | 63 | 65.5 | 68.43 | 68.93 | 54.68 | 6.68 |
EBIT | -191.09 | -177.79 | -194.32 | -125.23 | -159.35 | -95.15 |
EBIT Margin | -65.99% | -57.99% | -88.65% | -46.54% | -83.05% | -64.68% |