STO:WPTG.B 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
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	555.3	510.47	309.66	239.58
Revenue Growth (YoY)	70.96%	64.85%	29.25%	-
Cost of Revenue	360.93	330.59	192.7	151.48
Gross Profit	194.37	179.88	116.96	88.11
Selling, General & Admin	100.31	93.76	67.12	54.79
Operating Expenses	101.2	93.99	67.37	55.39
Operating Income	93.17	85.89	49.59	32.72
Interest Expense	-4.19	-3.37	-1.08	-0.52
Interest & Investment Income	0.88	0.91	0.24	0.09
Currency Exchange Gain (Loss)	3.22	3.47	-0.84	-0.93
Other Non Operating Income (Expenses)	0.59	-0	0.37	0.43
EBT Excluding Unusual Items	93.66	86.9	48.28	31.79
Asset Writedown	-12.17	-12.17	-25.08	0.2
Pretax Income	81.49	74.72	23.2	31.99
Income Tax Expense	9.82	8.84	2.37	3.65
Earnings From Continuing Operations	71.66	65.88	20.83	28.34
Minority Interest in Earnings	1.76	1.82	0.74	-1.36
Net Income	73.43	67.7	21.58	26.97
Net Income to Common	73.43	67.7	21.58	26.97
Net Income Growth	148.94%	213.79%	-20.01%	-
Shares Outstanding (Basic)	29	28	27	34
Shares Outstanding (Diluted)	29	28	27	34
Shares Change (YoY)	2.65%	4.60%	-20.01%	-
EPS (Basic)	2.55	2.40	0.80	0.80
EPS (Diluted)	2.55	2.40	0.80	0.80
EPS Growth	144.43%	200.00%	-	-
Free Cash Flow	48.64	69.34	15.78	7.2
Free Cash Flow Per Share	1.69	2.46	0.58	0.21
Gross Margin	35.00%	35.24%	37.77%	36.78%
Operating Margin	16.78%	16.83%	16.01%	13.66%
Profit Margin	13.22%	13.26%	6.97%	11.26%
Free Cash Flow Margin	8.76%	13.58%	5.09%	3.01%
EBITDA	93.44	86.12	49.84	33.32
EBITDA Margin	16.83%	16.87%	16.10%	13.91%
D&A For EBITDA	0.27	0.22	0.25	0.6
EBIT	93.17	85.89	49.59	32.72
EBIT Margin	16.78%	16.83%	16.01%	13.66%
Effective Tax Rate	12.06%	11.82%	10.22%	11.42%