Stille AB (STO:STIL)
Sweden
· Delayed Price · Currency is SEK 241.50
-12.50 (-4.92%)
Apr 28, 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Revenue | 617.41 | 567.63 | 569.95 | 294.89 | 246.35 | 187.09 | Upgrade
|
| Revenue Growth (YoY) | 10.34% | -0.41% | 93.27% | 19.71% | 31.68% | 31.17% | Upgrade
|
| Cost of Revenue | 307.59 | 279.66 | 274.31 | 162.72 | 134.78 | 103.63 | Upgrade
|
| Gross Profit | 309.82 | 287.97 | 295.64 | 132.17 | 111.57 | 83.46 | Upgrade
|
| Selling, General & Admin | 218.58 | 208.18 | 183.47 | 84.48 | 80.07 | 60.15 | Upgrade
|
| Other Operating Expenses | -2.83 | -2.18 | -2.73 | -0.83 | -1.12 | -0.62 | Upgrade
|
| Operating Expenses | 215.75 | 206 | 180.75 | 83.65 | 78.95 | 59.53 | Upgrade
|
| Operating Income | 94.07 | 81.98 | 114.9 | 48.52 | 32.63 | 23.93 | Upgrade
|
| Interest Expense | -10.44 | -4.2 | -5.04 | -10.1 | -2.34 | -1.52 | Upgrade
|
| Currency Exchange Gain (Loss) | -1.64 | -1.64 | 3.39 | -7.81 | 2.08 | 1.65 | Upgrade
|
| Other Non Operating Income (Expenses) | 6.35 | 6.34 | -20 | 0.97 | 0.43 | 0.02 | Upgrade
|
| EBT Excluding Unusual Items | 88.33 | 82.48 | 93.25 | 31.59 | 32.8 | 24.08 | Upgrade
|
| Merger & Restructuring Charges | -7.1 | -7.1 | - | - | - | -3.46 | Upgrade
|
| Other Unusual Items | - | - | -24.08 | - | - | - | Upgrade
|
| Pretax Income | 81.23 | 75.38 | 69.17 | 31.59 | 32.8 | 20.62 | Upgrade
|
| Income Tax Expense | 19.24 | 19.68 | 10.96 | 4.94 | 5.48 | 4.52 | Upgrade
|
| Net Income | 61.99 | 55.7 | 58.21 | 26.65 | 27.32 | 16.1 | Upgrade
|
| Net Income to Common | 61.99 | 55.7 | 58.21 | 26.65 | 27.32 | 16.1 | Upgrade
|
| Net Income Growth | 2.50% | -4.30% | 118.44% | -2.48% | 69.75% | 94.57% | Upgrade
|
| Shares Outstanding (Basic) | 9 | 9 | 9 | 5 | 5 | 5 | Upgrade
|
| Shares Outstanding (Diluted) | 9 | 9 | 9 | 5 | 5 | 5 | Upgrade
|
| Shares Change (YoY) | 0.07% | 0.02% | 79.00% | 0.09% | -0.02% | 3.65% | Upgrade
|
| EPS (Basic) | 6.90 | 6.20 | 6.48 | 5.31 | 5.45 | 3.21 | Upgrade
|
| EPS (Diluted) | 6.90 | 6.20 | 6.48 | 5.31 | 5.45 | 3.21 | Upgrade
|
| EPS Growth | 2.43% | -4.32% | 22.03% | -2.57% | 69.78% | 87.72% | Upgrade
|
| Free Cash Flow | 41.47 | 29.65 | 70.56 | 35.87 | 29.81 | 5.43 | Upgrade
|
| Free Cash Flow Per Share | 4.62 | 3.30 | 7.86 | 7.15 | 5.95 | 1.08 | Upgrade
|
| Dividend Per Share | - | - | - | - | 1.800 | 1.000 | Upgrade
|
| Dividend Growth | - | - | - | - | 80.00% | -41.18% | Upgrade
|
| Gross Margin | 50.18% | 50.73% | 51.87% | 44.82% | 45.29% | 44.61% | Upgrade
|
| Operating Margin | 15.24% | 14.44% | 20.16% | 16.45% | 13.24% | 12.79% | Upgrade
|
| Profit Margin | 10.04% | 9.81% | 10.21% | 9.04% | 11.09% | 8.60% | Upgrade
|
| Free Cash Flow Margin | 6.72% | 5.22% | 12.38% | 12.16% | 12.10% | 2.90% | Upgrade
|
| EBITDA | 106.62 | 97.86 | 132.01 | 52.46 | 36.45 | 26.27 | Upgrade
|
| EBITDA Margin | 17.27% | 17.24% | 23.16% | 17.79% | 14.80% | 14.04% | Upgrade
|
| D&A For EBITDA | 12.56 | 15.89 | 17.12 | 3.94 | 3.83 | 2.34 | Upgrade
|
| EBIT | 94.07 | 81.98 | 114.9 | 48.52 | 32.63 | 23.93 | Upgrade
|
| EBIT Margin | 15.24% | 14.44% | 20.16% | 16.45% | 13.24% | 12.79% | Upgrade
|
| Effective Tax Rate | 23.69% | 26.11% | 15.85% | 15.64% | 16.70% | 21.93% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.