Stille AB (STO:STIL)
Sweden
· Delayed Price · Currency is SEK 214.00
+2.00 (0.94%)
Jun 10, 2025, 9:17 AM CET
Stille AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 559.56 | 569.95 | 294.89 | 246.35 | 187.09 | 142.63 | Upgrade
|
| Revenue Growth (YoY) | 54.51% | 93.27% | 19.71% | 31.68% | 31.17% | -8.96% | Upgrade
|
| Cost of Revenue | 265.8 | 274.31 | 162.72 | 134.78 | 103.63 | 85.2 | Upgrade
|
| Gross Profit | 293.76 | 295.64 | 132.17 | 111.57 | 83.46 | 57.43 | Upgrade
|
| Selling, General & Admin | 190.02 | 183.47 | 84.48 | 80.07 | 60.15 | 45.01 | Upgrade
|
| Other Operating Expenses | -2.08 | -2.73 | -0.83 | -1.12 | -0.62 | -3.73 | Upgrade
|
| Operating Expenses | 187.94 | 180.75 | 83.65 | 78.95 | 59.53 | 41.28 | Upgrade
|
| Operating Income | 105.81 | 114.9 | 48.52 | 32.63 | 23.93 | 16.15 | Upgrade
|
| Interest Expense | -7.64 | -5.04 | -10.1 | -2.34 | -1.52 | -0.71 | Upgrade
|
| Currency Exchange Gain (Loss) | 3.39 | 3.39 | -7.81 | 2.08 | 1.65 | -5 | Upgrade
|
| Other Non Operating Income (Expenses) | 17.07 | 0.39 | 0.97 | 0.43 | 0.02 | 0.38 | Upgrade
|
| EBT Excluding Unusual Items | 118.64 | 113.64 | 31.59 | 32.8 | 24.08 | 10.82 | Upgrade
|
| Merger & Restructuring Charges | -44.47 | -44.47 | - | - | -3.46 | - | Upgrade
|
| Pretax Income | 74.17 | 69.17 | 31.59 | 32.8 | 20.62 | 10.82 | Upgrade
|
| Income Tax Expense | 13.69 | 10.96 | 4.94 | 5.48 | 4.52 | 2.55 | Upgrade
|
| Net Income | 60.48 | 58.21 | 26.65 | 27.32 | 16.1 | 8.27 | Upgrade
|
| Net Income to Common | 60.48 | 58.21 | 26.65 | 27.32 | 16.1 | 8.27 | Upgrade
|
| Net Income Growth | 70.00% | 118.44% | -2.48% | 69.75% | 94.57% | -63.84% | Upgrade
|
| Shares Outstanding (Basic) | 9 | 9 | 5 | 5 | 5 | 5 | Upgrade
|
| Shares Outstanding (Diluted) | 9 | 9 | 5 | 5 | 5 | 5 | Upgrade
|
| Shares Change (YoY) | 49.43% | 79.00% | 0.09% | -0.02% | 3.65% | 0.23% | Upgrade
|
| EPS (Basic) | 6.73 | 6.48 | 5.31 | 5.45 | 3.21 | 1.71 | Upgrade
|
| EPS (Diluted) | 6.73 | 6.48 | 5.31 | 5.45 | 3.21 | 1.71 | Upgrade
|
| EPS Growth | 13.76% | 22.03% | -2.57% | 69.78% | 87.72% | -63.92% | Upgrade
|
| Free Cash Flow | 96.49 | 70.56 | 35.87 | 29.81 | 5.43 | 18.79 | Upgrade
|
| Free Cash Flow Per Share | 10.74 | 7.86 | 7.15 | 5.95 | 1.08 | 3.88 | Upgrade
|
| Dividend Per Share | - | - | - | 1.800 | 1.000 | 1.700 | Upgrade
|
| Dividend Growth | - | - | - | 80.00% | -41.18% | - | Upgrade
|
| Gross Margin | 52.50% | 51.87% | 44.82% | 45.29% | 44.61% | 40.27% | Upgrade
|
| Operating Margin | 18.91% | 20.16% | 16.45% | 13.24% | 12.79% | 11.32% | Upgrade
|
| Profit Margin | 10.81% | 10.21% | 9.04% | 11.09% | 8.60% | 5.80% | Upgrade
|
| Free Cash Flow Margin | 17.24% | 12.38% | 12.16% | 12.10% | 2.90% | 13.17% | Upgrade
|
| EBITDA | 123.54 | 132.01 | 52.46 | 36.45 | 26.27 | 17.46 | Upgrade
|
| EBITDA Margin | 22.08% | 23.16% | 17.79% | 14.80% | 14.04% | 12.25% | Upgrade
|
| D&A For EBITDA | 17.72 | 17.12 | 3.94 | 3.83 | 2.34 | 1.32 | Upgrade
|
| EBIT | 105.81 | 114.9 | 48.52 | 32.63 | 23.93 | 16.15 | Upgrade
|
| EBIT Margin | 18.91% | 20.16% | 16.45% | 13.24% | 12.79% | 11.32% | Upgrade
|
| Effective Tax Rate | 18.46% | 15.85% | 15.64% | 16.70% | 21.93% | 23.53% | Upgrade
|
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.