Sivers Semiconductors AB (publ) (STO:SIVE)
Sweden · Delayed Price · Currency is SEK 40.02
+3.32 (9.05%)
Aug 7, 2026, 5:05 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 | 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 | Q2 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | 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 | Jun '21 Jun 30, 2021 |
| 61.9 | 80.7 | 72.5 | 72.4 | 78.9 | 76.7 | 58.7 | 52.3 | 56.1 | 73.9 | 58.3 | 45.8 | 58.41 | 49.77 | 28.21 | 27.15 | 27.47 | 23.39 | 26.51 | 26.91 | |
Revenue Growth (YoY) | -21.55% | 5.21% | 23.51% | 38.43% | 40.64% | 3.79% | 0.69% | 14.19% | -3.96% | 48.48% | 106.65% | 68.67% | 112.63% | 112.79% | 6.42% | 0.90% | 98.49% | -21.26% | 19.38% | 25.49% |
Cost of Revenue | 57.7 | 31.5 | 27.9 | 18.6 | 69.7 | 11.9 | 18.4 | 17 | 15.6 | 16.2 | 12.6 | 12.2 | 9.25 | 9.53 | 16.42 | 13.07 | 9.91 | 5.8 | 7.84 | 10.69 |
Gross Profit | 4.2 | 49.2 | 44.6 | 53.8 | 9.2 | 64.8 | 40.3 | 35.3 | 40.5 | 57.7 | 45.7 | 33.6 | 49.16 | 40.25 | 11.79 | 14.09 | 17.56 | 17.59 | 18.67 | 16.22 |
Selling, General & Admin | 38.2 | 91.6 | 83.4 | 76 | 26.7 | 65.8 | 65.6 | 57.4 | 56.9 | 60.3 | 72.8 | 62.6 | 71.13 | 70.92 | 56.54 | 52.62 | 44.87 | 58.66 | 80.57 | 49.73 |
Depreciation & Amortization Expenses | - | 24.6 | 19.4 | 19.9 | - | 20.2 | 23.8 | 25.9 | 25.9 | 47.3 | 26.5 | 25.5 | 25.68 | 25.73 | 25.28 | 45.38 | 15.01 | 9.8 | 8 | 7.93 |
Research & Development | 7.3 | - | - | - | 10.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses | -1.2 | -22.4 | -17.4 | -13.2 | - | -10.5 | -8.8 | -7.2 | -6.9 | -16 | -15.6 | -8.4 | -6.96 | -14.56 | -18.14 | -19.53 | -15.34 | -17.64 | -15.98 | -13.44 |
Total Operating Expenses | 44.3 | 93.8 | 85.4 | 82.7 | 37.5 | 75.5 | 80.6 | 76.1 | 75.9 | 91.6 | 83.7 | 79.7 | 89.84 | 82.09 | 63.68 | 78.47 | 44.55 | 50.81 | 72.58 | 44.23 |
Operating Income | -41.5 | -44.8 | -40.7 | -29 | -28.3 | -10.6 | -40.4 | -40.7 | -35.4 | -33.8 | -38 | -46.2 | -40.68 | -41.84 | -51.89 | -64.38 | -26.99 | -33.22 | -53.91 | -28.01 |
Interest Income | 13.2 | 8.4 | 1.9 | - | - | 14.8 | 0 | - | 11 | -0.5 | 0.6 | 19.1 | 1.65 | 80.87 | 3.09 | 2.62 | 8.14 | 5.05 | 0.08 | 0 |
Interest Expense | -17.8 | -19.8 | -11.6 | -13.3 | -25.5 | -8.3 | -14.9 | -6.7 | -4.8 | -19.4 | -7.5 | -6.9 | -4.22 | -9.41 | -0.26 | -2.92 | -0.67 | -1.24 | -0.63 | -0.9 |
Total Non-Operating Income (Expense) | -4.6 | -11.4 | -9.7 | -13.3 | -25.5 | 6.5 | -14.9 | -6.7 | 6.2 | -19.9 | -6.9 | 12.2 | -2.57 | 71.46 | 2.83 | -0.3 | 7.47 | 3.82 | -0.55 | -0.9 |
Pretax Income | -46.2 | -56.1 | -50.4 | -42.3 | -53.8 | -4.1 | -55.3 | -47.5 | -29.2 | -53.7 | -44.9 | -33.9 | -43.25 | 29.62 | -49.05 | -64.68 | -19.51 | -29.41 | -54.45 | -28.91 |
Provision for Income Taxes | -3.4 | -3.5 | -3.5 | -3.6 | -3.9 | -8.4 | -3.9 | -4 | -3.4 | -7.4 | -4 | -3.9 | -3.12 | -8.54 | -3.9 | -3.63 | -1.18 | -4.3 | -0.99 | -0.01 |
Net Income | -42.7 | -52.6 | -46.9 | -38.7 | -49.9 | 4.4 | -51.4 | -43.5 | -25.8 | -46.3 | -40.9 | -30 | -46.38 | 38.15 | -45.16 | -61.05 | -18.33 | -25.11 | -53.47 | -28.9 |
Net Income to Common | -42.7 | -52.6 | -46.9 | -38.7 | -49.9 | 4.4 | -51.4 | -43.5 | -25.8 | -46.3 | -40.9 | -30 | -40.14 | 38.15 | -45.16 | -61.05 | -18.33 | -25.11 | -53.47 | -28.9 |
Net Income Growth (YoY) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares Outstanding (Basic) | 295 | 289 | 289 | 261 | 259 | 235 | 235 | 236 | 235 | 237 | 237 | 227 | 214 | 215 | 215 | 205 | 191 | 167 | 167 | 154 |
Shares Outstanding (Diluted) | 295 | 289 | 289 | 261 | 259 | 235 | 235 | 236 | 235 | 237 | 237 | 227 | 214 | 215 | 215 | 205 | 191 | 167 | 167 | 154 |
Shares Change (YoY) | 14.01% | 22.75% | 22.75% | 10.46% | 10.42% | -0.86% | -0.86% | 4.12% | 9.67% | 10.21% | 10.21% | 10.52% | 11.83% | 29.05% | 29.05% | 32.72% | 22.62% | 12.51% | 12.51% | 11.85% |
EPS (Basic) | -0.14 | -0.18 | -0.19 | -0.15 | -0.19 | -0.02 | -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 | -0.19 |
EPS (Diluted) | -0.14 | -0.18 | -0.19 | -0.15 | -0.19 | -0.02 | -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 | -0.19 |
EPS Growth (YoY) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow | -50.1 | -25.2 | 12 | -29.7 | -15.9 | 11.6 | -30.3 | -30.4 | -33 | -29.3 | -36.2 | -42.5 | -6.02 | -16.53 | -41.37 | -28.95 | -64.34 | -23.58 | -19.43 | -38.74 |
Free Cash Flow Growth (YoY) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow Per Share | -0.17 | -0.09 | 0.04 | -0.11 | -0.06 | 0.05 | -0.13 | -0.13 | -0.14 | -0.12 | -0.15 | -0.19 | -0.03 | -0.08 | -0.19 | -0.14 | -0.34 | -0.14 | -0.12 | -0.25 |
Gross Margin | 6.79% | 60.97% | 61.52% | 74.31% | 11.66% | 84.48% | 68.65% | 67.50% | 72.19% | 78.08% | 78.39% | 73.36% | 84.16% | 80.86% | 41.80% | 51.88% | 63.93% | 75.20% | 70.44% | 60.26% |
Operating Margin | -67.04% | -55.51% | -56.14% | -40.06% | -35.87% | -13.82% | -68.82% | -77.82% | -63.10% | -45.74% | -65.18% | -100.87% | -69.64% | -84.07% | -183.92% | -237.10% | -98.23% | -142.04% | -203.33% | -104.08% |
Profit Margin | -68.98% | -65.18% | -64.69% | -53.45% | -63.24% | 5.74% | -87.56% | -83.17% | -45.99% | -62.65% | -70.15% | -65.50% | -79.41% | 76.66% | -160.06% | -224.83% | -66.73% | -107.34% | -201.68% | -107.38% |
FCF Margin | -80.94% | -31.23% | 16.55% | -41.02% | -20.15% | 15.12% | -51.62% | -58.13% | -58.82% | -39.65% | -62.09% | -92.79% | -10.30% | -33.22% | -146.63% | -106.61% | -234.22% | -100.79% | -73.29% | -143.94% |
EBITDA | -24.5 | -44.8 | -40.7 | -29 | -8.7 | -10.6 | -40.4 | -40.7 | -35.4 | -33.8 | -38 | -46.2 | -40.68 | -41.84 | -51.89 | -64.38 | -26.99 | -33.22 | -53.91 | -28.01 |
EBITDA Margin | -39.58% | -55.51% | -56.14% | -40.06% | -11.03% | -13.82% | -68.82% | -77.82% | -63.10% | -45.74% | -65.18% | -100.87% | -69.64% | -84.07% | -183.92% | -237.10% | -98.23% | -142.04% | -203.33% | -104.08% |
EBIT | -41.5 | -44.8 | -40.7 | -29 | -28.3 | -10.6 | -40.4 | -40.7 | -35.4 | -33.8 | -38 | -46.2 | -40.68 | -41.84 | -51.89 | -64.38 | -26.99 | -33.22 | -53.91 | -28.01 |
EBIT Margin | -67.04% | -55.51% | -56.14% | -40.06% | -35.87% | -13.82% | -68.82% | -77.82% | -63.10% | -45.74% | -65.18% | -100.87% | -69.64% | -84.07% | -183.92% | -237.10% | -98.23% | -142.04% | -203.33% | -104.08% |
Effective Tax Rate | 7.36% | 6.24% | 6.94% | 8.51% | 7.25% | 204.88% | 7.05% | 8.42% | 11.64% | 13.78% | 8.91% | 11.50% | 7.21% | -28.82% | 7.94% | 5.62% | 6.04% | 14.62% | 1.81% | 0.04% |