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	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	581.67	510.47	309.66	239.58
Revenue Growth	44.42%	64.85%	29.25%	-
Cost of Revenue	376.68	330.59	192.7	151.48
Gross Profit	204.99	179.88	116.96	88.11
Selling, General & Admin	102.45	93.76	67.12	54.79
Operating Expenses	103.63	93.99	67.37	55.39
Operating Income	101.36	85.89	49.59	32.72
Interest Expense	-5.06	-3.37	-1.08	-0.52
Interest & Investment Income	0.91	0.91	0.24	0.09
Currency Exchange Gain (Loss)	4.07	3.47	-0.84	-0.93
Other Non Operating Income (Expenses)	1.28	-0	0.37	0.43
EBT Excluding Unusual Items	102.55	86.9	48.28	31.79
Asset Writedown	-12.17	-12.17	-25.08	0.2
Pretax Income	90.37	74.72	23.2	31.99
Income Tax Expense	13.43	8.84	2.37	3.65
Earnings From Continuing Operations	76.94	65.88	20.83	28.34
Minority Interest in Earnings	0.14	1.82	0.74	-1.36
Net Income	77.08	67.7	21.58	26.97
Net Income to Common	77.08	67.7	21.58	26.97
Net Income Growth	82.08%	213.79%	-20.01%	-
Shares Outstanding (Basic)	29	28	27	34
Shares Outstanding (Diluted)	30	28	27	34
Shares Change	5.36%	4.60%	-20.01%	-
EPS (Basic)	2.62	2.40	0.80	0.80
EPS (Diluted)	2.57	2.40	0.80	0.80
EPS Growth	72.82%	200.00%	0%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Free Cash Flow	40.89	69.34	15.78	7.2
Free Cash Flow Per Share	1.36	2.46	0.58	0.21
Gross Margin	35.24%	35.24%	37.77%	36.78%
Operating Margin	17.42%	16.83%	16.01%	13.66%
Profit Margin	13.25%	13.26%	6.97%	11.26%
Free Cash Flow Margin	7.03%	13.58%	5.09%	3.01%
EBITDA	102.05	86.12	49.84	33.32
EBITDA Margin	17.54%	16.87%	16.10%	13.91%
D&A For EBITDA	0.69	0.22	0.25	0.6
EBIT	101.36	85.89	49.59	32.72
EBIT Margin	17.42%	16.83%	16.01%	13.66%
Effective Tax Rate	14.87%	11.82%	10.22%	11.42%