Sivers Semiconductors AB (publ) (STO:SIVE)
Sweden · Delayed Price · Currency is SEK 27.26
+1.80 (7.07%)
Sep 4, 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 | 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 |
| 277.86 | 306.56 | 219.21 | 236.33 | 132.61 | 90.65 | |
Revenue Growth | 8.92% | 39.85% | -7.25% | 78.22% | 46.28% | -5.74% |
Cost of Revenue | 298.84 | 308.64 | 215.02 | 41.98 | 48.92 | 30.64 |
Gross Profit | -20.98 | -2.08 | 4.19 | 194.35 | 83.69 | 60.01 |
Selling, General & Admin | 214.34 | 148.84 | 100.48 | 276.73 | 221.23 | 186.44 |
Research & Development | 53.99 | 36.29 | 103.49 | - | - | - |
Other Operating Expenses | -7.12 | -9.42 | -5.46 | -46.99 | -67.57 | -63.64 |
Operating Expenses | 261.21 | 175.71 | 198.52 | 319.58 | 243.04 | 155.16 |
Operating Income | -282.19 | -177.79 | -194.32 | -125.23 | -159.35 | -95.15 |
Interest Expense | -15.02 | -25.72 | -26.02 | -24.25 | -6.33 | -2.71 |
Interest & Investment Income | 23.8 | 0.6 | 0 | - | 1.51 | 0.37 |
Earnings From Equity Investments | -0.21 | 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 | -0 | - | 6.67 | -2.14 | -0.6 |
EBT Excluding Unusual Items | -308 | -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 | -308 | -237.2 | -203.62 | -175.78 | -103.63 | -139.01 |
Income Tax Expense | -13.93 | -14.63 | -19.74 | -18.4 | -17.24 | -5.31 |
Net Income | -294.07 | -222.57 | -183.88 | -157.38 | -86.38 | -133.7 |
Net Income to Common | -294.07 | -222.57 | -183.88 | -157.38 | -86.38 | -133.7 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 293 | 275 | 236 | 232 | 210 | 161 |
Shares Outstanding (Diluted) | 293 | 275 | 236 | 232 | 210 | 161 |
Shares Change | 18.27% | 16.60% | 1.57% | 10.36% | 30.82% | 12.19% |
EPS (Basic) | -1.00 | -0.81 | -0.78 | -0.68 | -0.41 | -0.83 |
EPS (Diluted) | -1.00 | -0.81 | -0.78 | -0.68 | -0.41 | -0.83 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
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 |
Free Cash Flow | -130.41 | -47.21 | -56.74 | -112.97 | -151.19 | -118.79 |
Free Cash Flow Per Share | -0.45 | -0.17 | -0.24 | -0.49 | -0.72 | -0.74 |
Gross Margin | -7.55% | -0.68% | 1.91% | 82.24% | 63.11% | 66.20% |
Operating Margin | -101.56% | -57.99% | -88.65% | -52.99% | -120.17% | -104.96% |
Profit Margin | -105.83% | -72.60% | -83.88% | -66.59% | -65.14% | -147.49% |
Free Cash Flow Margin | -46.93% | -15.40% | -25.88% | -47.80% | -114.02% | -131.04% |
EBITDA | -218.29 | -112.29 | -125.9 | -56.3 | -104.67 | -88.47 |
EBITDA Margin | -78.56% | -36.63% | -57.43% | -23.82% | -78.93% | -97.59% |
D&A For EBITDA | 63.9 | 65.5 | 68.43 | 68.93 | 54.68 | 6.68 |
EBIT | -282.19 | -177.79 | -194.32 | -125.23 | -159.35 | -95.15 |
EBIT Margin | -101.56% | -57.99% | -88.65% | -52.99% | -120.17% | -104.96% |