Sivers Semiconductors AB (publ) (STO:SIVE)
Sweden · Delayed Price · Currency is SEK 34.20
+3.20 (10.32%)
Sep 21, 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 Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
Operating Revenue | 53.8 | 61.9 | 83.16 | 72.5 | 61.4 | 82.9 | 52.21 | 58.7 | 52.3 | 56.1 | 73.83 | 58.3 | 45.8 | 58.41 | 49.77 | 28.21 | 27.15 | 27.47 | 23.39 | 26.51 |
| 53.8 | 61.9 | 83.16 | 72.5 | 61.4 | 82.9 | 52.21 | 58.7 | 52.3 | 56.1 | 73.83 | 58.3 | 45.8 | 58.41 | 49.77 | 28.21 | 27.15 | 27.47 | 23.39 | 26.51 | |
Revenue Growth (YoY) | -12.38% | -25.33% | 59.28% | 23.51% | 17.40% | 47.77% | -29.29% | 0.69% | 14.19% | -3.96% | 48.35% | 106.65% | 68.67% | 112.63% | 112.78% | 6.42% | 0.90% | 98.49% | -21.26% | 19.38% |
Cost of Revenue | 73.4 | 57.7 | 244.64 | 27.9 | 65.7 | 64.9 | 164.12 | 18.4 | 17 | 15.6 | 7.88 | 12.6 | 12.2 | 9.25 | 9.53 | 16.42 | 13.07 | 9.91 | 5.8 | 7.84 |
Gross Profit | -19.6 | 4.2 | -161.48 | 44.6 | -4.3 | 18 | -111.91 | 40.3 | 35.3 | 40.5 | 65.95 | 45.7 | 33.6 | 49.16 | 40.25 | 11.79 | 14.09 | 17.56 | 17.59 | 18.67 |
Selling, General & Admin | 73.2 | 38.2 | -89.46 | 83.4 | 27.2 | 24.1 | -79.42 | 65.6 | 57.4 | 56.9 | 70.23 | 72.8 | 62.6 | 71.13 | 67.2 | 56.54 | 52.62 | 44.87 | 51.63 | 80.57 |
Research & Development | 25 | 7.3 | 36.29 | - | 10.4 | 9 | 103.49 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses | -0.9 | 0.3 | 33.78 | -17.4 | -1.7 | -1.2 | 17.44 | -8.8 | -7.2 | -6.9 | -15.99 | -15.6 | -8.4 | -6.96 | -14.56 | -18.14 | -19.53 | -15.34 | -17.64 | -15.98 |
Operating Expenses | 97.3 | 45.8 | -80.39 | 85.4 | 35.9 | 31.9 | -34.08 | 80.6 | 76.1 | 75.9 | 66.38 | 83.7 | 79.7 | 89.84 | 78.37 | 63.68 | 56.44 | 44.55 | 42.39 | 72.58 |
Operating Income | -116.9 | -41.6 | -81.09 | -40.8 | -40.2 | -13.9 | -77.82 | -40.3 | -40.8 | -35.4 | -0.43 | -38 | -46.1 | -40.68 | -38.13 | -51.89 | -42.35 | -26.98 | -24.8 | -53.91 |
Interest Expense | -11.2 | -17.8 | -1.3 | -11.6 | -14 | -25.8 | -10.51 | -14.9 | -6.7 | -4.8 | -26.95 | -7.5 | -6.9 | -4.22 | -14.83 | -0.26 | -2.92 | -0.67 | -0.59 | -0.63 |
Interest & Investment Income | 9.8 | 13.4 | 24.68 | 1.9 | - | - | - | - | - | 11 | - | 0.6 | 19.1 | 1.65 | - | 3.09 | 2.62 | 8.14 | 0.14 | 0.08 |
Earnings From Equity Investments | -0.1 | -0.2 | 0.09 | - | - | - | 0.48 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Currency Exchange Gain (Loss) | - | - | -34.38 | - | - | - | 16.23 | - | - | - | 0.42 | - | - | - | 9.76 | - | - | - | 4.86 | - |
Other Non Operating Income (Expenses) | -0.1 | 0.1 | -0.2 | 0.1 | - | 0.1 | - | -0.1 | - | - | 6.67 | - | - | - | -2.14 | - | -0 | - | -0.6 | 0 |
EBT Excluding Unusual Items | -118.5 | -46.1 | -92.2 | -50.4 | -54.2 | -39.6 | -71.62 | -55.3 | -47.5 | -29.2 | -20.29 | -44.9 | -33.9 | -43.25 | -45.34 | -49.05 | -42.65 | -19.51 | -20.98 | -54.45 |
Merger & Restructuring Charges | - | - | - | - | - | - | - | - | - | - | 1.73 | - | - | - | -3.72 | - | - | - | -7.03 | - |
Asset Writedown | - | - | - | - | - | - | - | - | - | - | -35.13 | - | - | - | - | - | -22.03 | - | -1.4 | - |
Other Unusual Items | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 78.67 | - | - | - | - | - |
Pretax Income | -118.5 | -46.1 | -92.2 | -50.4 | -54.2 | -39.6 | -71.62 | -55.3 | -47.5 | -29.2 | -53.68 | -44.9 | -33.9 | -43.25 | 29.62 | -49.05 | -64.68 | -19.51 | -29.41 | -54.45 |
Income Tax Expense | -3.5 | -3.4 | -3.53 | -3.5 | -3.6 | -4 | -8.44 | -3.9 | -4 | -3.4 | -7.3 | -4 | -3.9 | -3.12 | -8.54 | -3.9 | -3.63 | -1.18 | -4.3 | -0.99 |
Net Income | -115 | -42.7 | -88.67 | -46.9 | -50.6 | -35.6 | -63.18 | -51.4 | -43.5 | -25.8 | -46.38 | -40.9 | -30 | -40.14 | 38.15 | -45.16 | -61.05 | -18.33 | -25.11 | -53.47 |
Net Income to Common | -115 | -42.7 | -88.67 | -46.9 | -50.6 | -35.6 | -63.18 | -51.4 | -43.5 | -25.8 | -46.38 | -40.9 | -30 | -40.14 | 38.15 | -45.16 | -61.05 | -18.33 | -25.11 | -53.47 |
Net Income Growth (YoY) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares Outstanding (Basic) | 300 | 295 | 292 | 247 | 262 | 259 | 220 | 234 | 242 | 235 | 232 | 241 | 231 | 214 | 212 | 215 | 211 | 191 | 167 | 157 |
Shares Outstanding (Diluted) | 300 | 295 | 292 | 247 | 262 | 259 | 220 | 234 | 242 | 235 | 232 | 241 | 231 | 214 | 212 | 215 | 211 | 191 | 167 | 157 |
Shares Change (YoY) | 14.42% | 14.01% | 32.83% | 5.65% | 8.41% | 10.43% | -5.14% | -2.89% | 4.72% | 9.67% | 9.41% | 11.89% | 9.62% | 11.83% | 26.63% | 36.74% | 38.41% | 22.62% | 17.20% | 10.98% |
EPS (Basic) | -0.38 | -0.14 | -0.30 | -0.19 | -0.19 | -0.14 | -0.29 | -0.22 | -0.18 | -0.11 | -0.20 | -0.17 | -0.13 | -0.19 | 0.18 | -0.21 | -0.29 | -0.10 | -0.15 | -0.34 |
EPS (Diluted) | -0.38 | -0.14 | -0.30 | -0.19 | -0.19 | -0.14 | -0.29 | -0.22 | -0.18 | -0.11 | -0.20 | -0.17 | -0.13 | -0.19 | 0.18 | -0.21 | -0.29 | -0.10 | -0.15 | -0.34 |
EPS Growth (YoY) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Additional Metrics
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
Free Cash Flow | -70.8 | -50.1 | -6.41 | 12 | -20.2 | -17.5 | 36.96 | -30.3 | -30.4 | -33 | -28.17 | -36.2 | -42.5 | -6.02 | -16.53 | -41.37 | -28.95 | -64.34 | -23.58 | -19.43 |
Free Cash Flow Per Share | -0.24 | -0.17 | -0.02 | 0.05 | -0.08 | -0.07 | 0.17 | -0.13 | -0.13 | -0.14 | -0.12 | -0.15 | -0.18 | -0.03 | -0.08 | -0.19 | -0.14 | -0.34 | -0.14 | -0.12 |
Gross Margin | -36.43% | 6.78% | -194.18% | 61.52% | -7.00% | 21.71% | -214.35% | 68.65% | 67.50% | 72.19% | 89.33% | 78.39% | 73.36% | 84.16% | 80.86% | 41.80% | 51.88% | 63.93% | 75.20% | 70.44% |
Operating Margin | -217.29% | -67.20% | -97.51% | -56.28% | -65.47% | -16.77% | -149.07% | -68.65% | -78.01% | -63.10% | -0.58% | -65.18% | -100.66% | -69.64% | -76.60% | -183.92% | -155.97% | -98.23% | -106.01% | -203.33% |
Profit Margin | -213.75% | -68.98% | -106.63% | -64.69% | -82.41% | -42.94% | -121.01% | -87.56% | -83.17% | -45.99% | -62.82% | -70.15% | -65.50% | -68.71% | 76.66% | -160.06% | -224.83% | -66.73% | -107.34% | -201.68% |
Free Cash Flow Margin | -131.60% | -80.94% | -7.70% | 16.55% | -32.90% | -21.11% | 70.80% | -51.62% | -58.13% | -58.82% | -38.15% | -62.09% | -92.80% | -10.30% | -33.22% | -146.63% | -106.61% | -234.22% | -100.79% | -73.29% |
EBITDA | -100.3 | -26.5 | -64.49 | -25.1 | -24.5 | 3.6 | -60.9 | -23.3 | -23.7 | -17.9 | 16.9 | -20.3 | -29 | -23.87 | -21.21 | -35.79 | -27.36 | -20.31 | -22.54 | -52.67 |
EBITDA Margin | -186.43% | -42.81% | -77.55% | -34.62% | -39.90% | 4.34% | -116.65% | -39.69% | -45.31% | -31.91% | 22.89% | -34.82% | -63.32% | -40.87% | -42.62% | -126.85% | -100.76% | -73.92% | -96.38% | -198.66% |
D&A For EBITDA | 16.6 | 15.1 | 16.6 | 15.7 | 15.7 | 17.5 | 16.93 | 17 | 17.1 | 17.5 | 17.33 | 17.7 | 17.1 | 16.8 | 16.91 | 16.1 | 14.99 | 6.68 | 2.25 | 1.24 |
EBIT | -116.9 | -41.6 | -81.09 | -40.8 | -40.2 | -13.9 | -77.82 | -40.3 | -40.8 | -35.4 | -0.43 | -38 | -46.1 | -40.68 | -38.13 | -51.89 | -42.35 | -26.98 | -24.8 | -53.91 |
EBIT Margin | -217.29% | -67.20% | -97.51% | -56.28% | -65.47% | -16.77% | -149.07% | -68.65% | -78.01% | -63.10% | -0.58% | -65.18% | -100.66% | -69.64% | -76.60% | -183.92% | -155.97% | -98.23% | -106.01% | -203.33% |