Sivers Semiconductors AB (publ) (STO:SIVE)
Sweden · Delayed Price · Currency is SEK 86.35
-6.35 (-6.85%)
Jun 15, 2026, 5:29 PM 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 |
| 343.8 | 360.8 | 271.47 | 269.1 | 191.88 | 147.1 | |
Revenue Growth (YoY) | 18.20% | 32.91% | 0.88% | 40.24% | 30.45% | 10.28% |
Cost of Revenue | 83.5 | 95.5 | 62.8 | 41.98 | 48.92 | 30.64 |
Gross Profit | 260.3 | 265.3 | 208.66 | 227.12 | 142.96 | 116.46 |
Selling, General & Admin | 341.4 | 329.9 | 245.61 | 276.73 | 221.23 | 186.44 |
Other Operating Expenses | -8.6 | -8.9 | -5.65 | -14.23 | -8.3 | -7.2 |
Operating Expenses | 414.9 | 406.6 | 306.79 | 352.35 | 302.31 | 211.61 |
Operating Income | -154.6 | -141.3 | -98.13 | -125.23 | -159.35 | -95.15 |
Interest Expense | -62.5 | -70.2 | -26.11 | -24.25 | -6.33 | -2.71 |
Interest & Investment Income | 10.3 | 10.3 | - | - | 1.51 | 0.37 |
Currency Exchange Gain (Loss) | - | - | 16.44 | 0.42 | 9.76 | 4.86 |
Other Non Operating Income (Expenses) | 13.6 | 0.1 | 0.73 | 6.67 | -2.14 | -0.6 |
EBT Excluding Unusual Items | -193.4 | -201.1 | -107.07 | -142.39 | -156.55 | -93.22 |
Merger & Restructuring Charges | - | - | - | 1.73 | -3.72 | -44.4 |
Asset Writedown | - | - | -28.96 | -35.13 | -22.03 | -1.4 |
Other Unusual Items | - | - | - | - | 78.67 | - |
Pretax Income | -193.4 | -201.1 | -136.03 | -175.78 | -103.63 | -139.01 |
Income Tax Expense | -14.1 | -14.6 | -19.74 | -18.4 | -17.24 | -5.31 |
Net Income | -179.3 | -186.5 | -116.29 | -157.38 | -86.38 | -133.7 |
Net Income to Common | -179.3 | -186.5 | -116.29 | -157.38 | -86.38 | -133.7 |
Shares Outstanding (Basic) | 278 | 269 | 236 | 232 | 210 | 161 |
Shares Outstanding (Diluted) | 278 | 269 | 236 | 232 | 210 | 161 |
Shares Change (YoY) | 14.94% | 14.07% | 1.57% | 10.36% | 30.82% | 12.19% |
EPS (Basic) | -0.65 | -0.69 | -0.49 | -0.68 | -0.41 | -0.83 |
EPS (Diluted) | -0.65 | -0.69 | -0.49 | -0.68 | -0.41 | -0.83 |
Free Cash Flow | -100.1 | -65.9 | -80.58 | -112.97 | -151.19 | -118.79 |
Free Cash Flow Per Share | -0.36 | -0.24 | -0.34 | -0.49 | -0.72 | -0.74 |
Gross Margin | 75.71% | 73.53% | 76.87% | 84.40% | 74.50% | 79.17% |
Operating Margin | -44.97% | -39.16% | -36.15% | -46.54% | -83.05% | -64.68% |
Profit Margin | -52.15% | -51.69% | -42.84% | -58.49% | -45.02% | -90.89% |
Free Cash Flow Margin | -29.12% | -18.27% | -29.68% | -41.98% | -78.79% | -80.75% |
EBITDA | -87.6 | -71.7 | -30.9 | -56.3 | -104.67 | -88.47 |
EBITDA Margin | -25.48% | -19.87% | -11.38% | -20.92% | -54.55% | -60.14% |
D&A For EBITDA | 67 | 69.6 | 67.23 | 68.93 | 54.68 | 6.68 |
EBIT | -154.6 | -141.3 | -98.13 | -125.23 | -159.35 | -95.15 |
EBIT Margin | -44.97% | -39.16% | -36.15% | -46.54% | -83.05% | -64.68% |