Stille AB (STO:STIL)
Sweden · Delayed Price · Currency is SEK 248.00
+1.00 (0.40%)
Nov 3, 2026, 5:29 PM 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 |
| 711.42 | 567.63 | 569.95 | 294.89 | 246.35 | 187.09 | |
Revenue Growth | 28.42% | -0.41% | 93.27% | 19.71% | 31.68% | 31.17% |
Cost of Revenue | 358.49 | 279.66 | 274.31 | 162.72 | 134.78 | 103.63 |
Gross Profit | 352.93 | 287.97 | 295.64 | 132.17 | 111.57 | 83.46 |
Selling, General & Admin | 245.46 | 208.18 | 183.47 | 84.48 | 80.07 | 60.15 |
Other Operating Expenses | -4.57 | -2.18 | -2.73 | -0.83 | -1.12 | -0.62 |
Operating Expenses | 240.89 | 206 | 180.75 | 83.65 | 78.95 | 59.53 |
Operating Income | 112.04 | 81.98 | 114.9 | 48.52 | 32.63 | 23.93 |
Interest Expense | -9.96 | -4.2 | -5.04 | -10.1 | -2.34 | -1.52 |
Interest & Investment Income | 2.19 | - | - | - | - | - |
Currency Exchange Gain (Loss) | -1.64 | -1.64 | 3.39 | -7.81 | 2.08 | 1.65 |
Other Non Operating Income (Expenses) | 6.34 | 6.34 | -20 | 0.97 | 0.43 | 0.02 |
EBT Excluding Unusual Items | 108.98 | 82.48 | 93.25 | 31.59 | 32.8 | 24.08 |
Merger & Restructuring Charges | -3.11 | -7.1 | - | - | - | -3.46 |
Other Unusual Items | 7.1 | - | -24.08 | - | - | - |
Pretax Income | 112.97 | 75.38 | 69.17 | 31.59 | 32.8 | 20.62 |
Income Tax Expense | 16.71 | 19.68 | 10.96 | 4.94 | 5.48 | 4.52 |
Net Income | 96.26 | 55.7 | 58.21 | 26.65 | 27.32 | 16.1 |
Net Income to Common | 96.26 | 55.7 | 58.21 | 26.65 | 27.32 | 16.1 |
Net Income Growth | 130.95% | -4.30% | 118.44% | -2.48% | 69.75% | 94.57% |
Shares Outstanding (Basic) | 9 | 9 | 9 | 5 | 5 | 5 |
Shares Outstanding (Diluted) | 9 | 9 | 9 | 5 | 5 | 5 |
Shares Change | 0.02% | 0.02% | 79.00% | 0.09% | -0.02% | 3.65% |
EPS (Basic) | 10.72 | 6.20 | 6.48 | 5.31 | 5.45 | 3.21 |
EPS (Diluted) | 10.72 | 6.20 | 6.48 | 5.31 | 5.45 | 3.21 |
EPS Growth | 130.92% | -4.32% | 22.03% | -2.57% | 69.78% | 87.72% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 75.65 | 29.65 | 70.56 | 35.87 | 29.81 | 5.43 |
Free Cash Flow Per Share | 8.42 | 3.30 | 7.86 | 7.15 | 5.95 | 1.08 |
Dividend Per Share | - | - | - | - | 1.800 | 1.000 |
Dividend Growth | - | - | - | - | 80.00% | -41.18% |
Gross Margin | 49.61% | 50.73% | 51.87% | 44.82% | 45.29% | 44.61% |
Operating Margin | 15.75% | 14.44% | 20.16% | 16.45% | 13.24% | 12.79% |
Profit Margin | 13.53% | 9.81% | 10.21% | 9.04% | 11.09% | 8.60% |
Free Cash Flow Margin | 10.63% | 5.22% | 12.38% | 12.16% | 12.10% | 2.90% |
EBITDA | 130.83 | 97.86 | 132.01 | 52.46 | 36.45 | 26.27 |
EBITDA Margin | 18.39% | 17.24% | 23.16% | 17.79% | 14.80% | 14.04% |
D&A For EBITDA | 18.79 | 15.89 | 17.12 | 3.94 | 3.83 | 2.34 |
EBIT | 112.04 | 81.98 | 114.9 | 48.52 | 32.63 | 23.93 |
EBIT Margin | 15.75% | 14.44% | 20.16% | 16.45% | 13.24% | 12.79% |
Effective Tax Rate | 14.79% | 26.11% | 15.85% | 15.64% | 16.70% | 21.93% |