Sivers Semiconductors AB (publ) (STO:SIVE)
Sweden · Delayed Price · Currency is SEK 31.32
-2.34 (-6.95%)
Jul 24, 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 |
| 225.6 | 306.6 | 219.21 | 236.33 | 132.61 | 90.65 | |
Revenue Growth (YoY) | 20.19% | 39.87% | -7.25% | 78.22% | 46.28% | -5.74% |
Cost of Revenue | 78 | 308.6 | 215.02 | 41.98 | 48.92 | 30.64 |
Gross Profit | 147.6 | -2.1 | 4.19 | 194.35 | 83.69 | 60.01 |
Selling, General & Admin | 251 | 148.8 | 100.48 | 275 | 224.95 | 230.84 |
Depreciation & Amortization Expenses | 63.9 | - | - | 124.97 | 111.4 | 33.76 |
Research & Development | - | 36.3 | 103.49 | - | - | - |
Other Operating Expenses | -54.2 | -9.4 | -5.46 | -46.99 | -67.57 | -63.64 |
Total Operating Expenses | 260.7 | 175.7 | 198.52 | 352.98 | 268.78 | 200.96 |
Operating Income | -156 | -177.8 | -194.32 | -158.62 | -185.1 | -140.94 |
Interest Income | 23.7 | 10.4 | 17.49 | 7.33 | 94.72 | 5.28 |
Interest Expense | -62.5 | -69.8 | -26.78 | -24.49 | -13.25 | -3.36 |
Total Non-Operating Income (Expense) | -38.8 | -59.4 | -9.29 | -17.16 | 81.47 | 1.93 |
Pretax Income | -195 | -237.2 | -203.62 | -175.78 | -103.63 | -139.01 |
Provision for Income Taxes | -14 | -14.6 | -19.74 | -18.4 | -17.24 | -5.31 |
Net Income | -180.9 | -222.6 | -183.88 | -157.38 | -86.38 | -133.7 |
Net Income to Common | -138.2 | -222.6 | -183.88 | -157.38 | -86.38 | -133.7 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 283 | 275 | 236 | 232 | 210 | 161 |
Shares Outstanding (Diluted) | 283 | 275 | 236 | 232 | 210 | 161 |
Shares Change (YoY) | 17.40% | 16.60% | 1.57% | 10.36% | 30.82% | 12.19% |
EPS (Basic) | -0.66 | -0.81 | -0.78 | -0.68 | -0.41 | -0.83 |
EPS (Diluted) | -0.66 | -0.81 | -0.78 | -0.68 | -0.41 | -0.83 |
EPS Growth | - | - | - | - | - | - |
Free Cash Flow | -93 | -47.21 | -56.74 | -112.97 | -151.19 | -118.79 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Per Share | -0.33 | -0.17 | -0.24 | -0.49 | -0.72 | -0.74 |
Gross Margin | 65.43% | -0.68% | 1.91% | 82.24% | 63.11% | 66.20% |
Operating Margin | -69.15% | -57.99% | -88.65% | -67.12% | -139.58% | -155.47% |
Profit Margin | -80.19% | -72.60% | -83.88% | -66.59% | -65.14% | -147.49% |
FCF Margin | -41.22% | -15.40% | -25.88% | -47.80% | -114.02% | -131.04% |
EBITDA | -139 | -105.19 | -97.12 | -33.68 | -73.69 | -107.19 |
EBITDA Margin | -61.61% | -34.31% | -44.30% | -14.25% | -55.57% | -118.24% |
EBIT | -156 | -177.8 | -194.32 | -158.62 | -185.1 | -140.94 |
EBIT Margin | -69.15% | -57.99% | -88.65% | -67.12% | -139.58% | -155.47% |
Effective Tax Rate | 7.18% | 6.16% | 9.70% | 10.47% | 16.64% | 3.82% |