STO:AERO Income Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	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	2020 - 2016
Revenue	4.71	2.59	3.12	6.35	1.79	Upgrade
Revenue Growth (YoY)	82.15%	-16.92%	-50.98%	254.77%	141.70%	Upgrade
Cost of Revenue	15.52	1.02	1.44	0.65	0.08	Upgrade
Gross Profit	-10.8	1.57	1.68	5.71	1.71	Upgrade
Selling, General & Admin	17.18	31.47	35.57	37.3	34.3	Upgrade
Research & Development	3.96	-	-	-	-	Upgrade
Other Operating Expenses	-0.47	-4.6	-0.42	-0.57	-0.91	Upgrade
Operating Expenses	20.67	35.09	43.3	44.61	40.82	Upgrade
Operating Income	-31.47	-33.52	-41.62	-38.9	-39.11	Upgrade
Interest Expense	-0.43	-0.72	-2.49	-1.37	-1.53	Upgrade
Pretax Income	-31.9	-34.24	-44.11	-40.27	-40.64	Upgrade
Net Income	-31.9	-34.24	-44.11	-40.27	-40.64	Upgrade
Net Income to Common	-31.9	-34.24	-44.11	-40.27	-40.64	Upgrade
Shares Outstanding (Basic)	29	9	5	3	1	Upgrade
Shares Outstanding (Diluted)	29	9	5	3	1	Upgrade
Shares Change (YoY)	226.11%	89.59%	75.49%	105.62%	80.19%	Upgrade
EPS (Basic)	-1.09	-3.83	-9.35	-14.99	-31.10	Upgrade
EPS (Diluted)	-1.10	-3.83	-9.35	-14.99	-31.10	Upgrade
Free Cash Flow	-26.11	-28.45	-38.11	-41.46	-33.35	Upgrade
Free Cash Flow Per Share	-0.90	-3.18	-8.08	-15.43	-25.53	Upgrade
Gross Margin	-229.15%	60.63%	53.84%	89.82%	95.70%	Upgrade
Operating Margin	-667.57%	-1295.09%	-1336.12%	-612.21%	-2183.59%	Upgrade
Profit Margin	-676.71%	-1323.07%	-1415.99%	-633.80%	-2269.12%	Upgrade
Free Cash Flow Margin	-553.95%	-1099.38%	-1223.31%	-652.44%	-1862.31%	Upgrade
EBITDA	-24.38	-26.83	-35.03	-32.77	-33.41	Upgrade
D&A For EBITDA	7.09	6.69	6.59	6.13	5.7	Upgrade
EBIT	-31.47	-33.52	-41.62	-38.9	-39.11	Upgrade
Revenue as Reported	-	7.19	3.54	6.93	3.34	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.