STO:SUS 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	Mar '26 Mar 31, 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
Revenue	977.14	992.34	884.09	882.85	802.54	366.78
Revenue Growth (YoY)	3.23%	12.25%	0.14%	10.01%	118.81%	249.98%
Cost of Revenue	337.09	334.67	286.19	269.97	271.02	100.84
Gross Profit	640.05	657.68	597.9	612.88	531.52	265.94
Selling, General & Admin	288.01	298.7	252.38	240.02	201.88	117.26
Research & Development	224.87	222.11	196.11	181.57	172.79	65.71
Other Operating Expenses	15.45	5.29	5.19	2.14	-	-
Operating Expenses	528.33	526.09	453.68	423.73	374.66	182.97
Operating Income	111.72	131.58	144.22	189.15	156.86	82.98
Interest Expense	-6.15	-6.15	-5.55	-0.64	-0.54	-0.51
Interest & Investment Income	12.82	17.82	23.96	64.73	-	-
Currency Exchange Gain (Loss)	-39.98	-39.98	0.07	15.04	5.68	-6.02
Other Non Operating Income (Expenses)	-18.65	-0.13	-0.41	-0.02	46.17	18.06
EBT Excluding Unusual Items	59.76	103.14	162.29	268.26	208.17	94.5
Merger & Restructuring Charges	12.9	-5.9	-4.2	-	-	-28.7
Other Unusual Items	2.9	2.9	-	-	-	-
Pretax Income	75.56	100.14	158.09	268.26	208.17	65.8
Income Tax Expense	23.35	33.32	26.45	34.29	20.2	-20.44
Net Income	52.21	66.82	131.65	233.97	187.97	86.25
Net Income to Common	52.21	66.82	131.65	233.97	187.97	86.25
Net Income Growth	-63.00%	-49.24%	-43.73%	24.47%	117.95%	452.66%
Shares Outstanding (Basic)	51	51	51	51	51	42
Shares Outstanding (Diluted)	51	51	51	51	51	43
Shares Change (YoY)	-	-	0.17%	0.05%	19.32%	24.14%
EPS (Basic)	1.02	1.31	2.58	4.59	3.70	2.03
EPS (Diluted)	1.02	1.31	2.58	4.59	3.69	2.02
EPS Growth	-62.93%	-49.24%	-43.79%	24.39%	82.67%	348.89%
Free Cash Flow	131.18	68.12	131.12	227.84	120.14	35.21
Free Cash Flow Per Share	2.57	1.33	2.57	4.47	2.36	0.82
Gross Margin	65.50%	66.27%	67.63%	69.42%	66.23%	72.51%
Operating Margin	11.43%	13.26%	16.31%	21.43%	19.55%	22.62%
Profit Margin	5.34%	6.73%	14.89%	26.50%	23.42%	23.52%
Free Cash Flow Margin	13.43%	6.86%	14.83%	25.81%	14.97%	9.60%
EBITDA	140.19	159.11	169.55	212.15	177.47	99
EBITDA Margin	14.35%	16.03%	19.18%	24.03%	22.11%	26.99%
D&A For EBITDA	28.47	27.52	25.33	23	20.61	16.02
EBIT	111.72	131.58	144.22	189.15	156.86	82.98
EBIT Margin	11.43%	13.26%	16.31%	21.43%	19.55%	22.62%
Effective Tax Rate	30.90%	33.27%	16.73%	12.78%	9.70%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.