Home / FIRE.ST : STO

AI Analysis Fundamentals Valuation Video Analysis Similar

AI Analysis

How does FIRE.ST make money? Does FIRE.ST have pricing power? What's the Earnings Whisper? Will FIRE.ST profit more as the business scales? What is FIRE.ST's management track record? Is FIRE.ST's current price justified?

Firefly AB (publ)

SEK 164 -$30.00 (-15.46%)

STO · 16 Sep 2026 12:10 UTC

Previous Close

SEK 162.5

Day Range

SEK 162.5SEK 166

Year Range

SEK 153.5SEK 220

Market Cap

984.23M

AVG Volume

2.02K

Trailing/Forward PE

18.04/-

PEG ratio

0.7

Dividend Yield

6.10%

Next Earnings Date

Primary Exchange

Stockholm Stock Exchange

Revenue (SEK)

FIRE.ST Revenue (SEK) by year
Period	Revenue (SEK)
2025	503.25M
2024	497.06M
2023	477.93M
2022	364.62M
2021	300.23M
2020	264.47M
2019	259.9M
2018	233.25M
2017	207.67M
2016	169.94M

Net Income (SEK)

FIRE.ST Net Income (SEK) by year
Period	Net Income (SEK)
2025	47.56M
2024	54.83M
2023	45.24M
2022	20.42M
2021	18.82M
2020	14.57M
2019	13.24M
2018	14.74M
2017	10.46M
2016	4.55M

Operating Income (SEK)

FIRE.ST Operating Income (SEK) by year
Period	Operating Income (SEK)
2025	65.32M
2024	67.87M
2023	58.25M
2022	43.52M
2021	30.81M
2020	23.36M
2019	21.82M
2018	23.67M
2017	18.26M
2016	5.37M

EBITDA (SEK)

FIRE.ST EBITDA (SEK) by year
Period	EBITDA (SEK)
2025	65.71M
2024	72.48M
2023	60.2M
2022	29.39M
2021	25.35M
2020	19.41M
2019	17.74M
2018	22.51M
2017	18.69M
2016	6.12M

Cash Flows (SEK)

FIRE.ST Cash Flows (SEK) by year
Period	Cash Flows (SEK)
2025	45.84M
2024	37.2M
2023	36.25M
2022	-5.56M
2021	23.87M
2020	17.71M
2019	10.28M
2018	17.36M
2017	10.47M
2016	6.47M

EPS (SEK)

FIRE.ST EPS (SEK) by year
Period	EPS (SEK)
2025	7.93
2024	9.13
2023	7.54
2022	5.84
2021	3.13
2020	2.43
2019	2.21
2018	2.46
2017	1.75
2016	0.76

Expenses (SEK)

FIRE.ST Expenses (SEK) by year
Period	Expenses (SEK)
2025	139.58M
2024	141.31M
2023	124.33M
2022	92.63M
2021	89.14M
2020	73.97M
2019	73.6M
2018	61.9M
2017	57.28M
2016	50.64M

Cash & Debt (SEK)

FIRE.ST Cash & Debt (SEK) by year
Period	Cash & Debt (SEK)
2025	80.08M
2024	67.87M
2023	52.96M
2022	32.95M
2021	52.66M
2020	40.73M
2019	24.51M
2018	25.87M
2017	17.15M
2016	14.12M

Debt ratios

FIRE.ST Debt ratios by year
Period	Debt ratios
2025	-0.34
2024	-0.35
2023	-0.38
2022	-0.34
2021	-0.62
2020	-0.52
2019	-0.38
2018	-0.36

Margins

FIRE.ST Margins by year
Period	Margins
2025	40.73%
2024	41.19%
2023	37.38%
2022	34.95%
2021	37.26%
2020	37.3%
2019	35.62%
2018	34.85%
2017	35.78%
2016	31.97%

Return on Capital

FIRE.ST Return on Capital by year
Period	Return on Capital
2025	25.17%
2024	31.28%
2023	30.62%
2022	26.95%
2021	26.75%
2020	22.72%
2019	26.7%
2018	30.89%
2017	25.26%
2016	11.93%

Shares Outstanding

FIRE.ST Shares Outstanding by year
Period	Shares Outstanding
2025	6M
2024	6M
2023	6M
2022	6M
2021	6M
2020	6M
2019	6M
2018	6M
2017	5.98M
2016	6M

Dividends (SEK)

FIRE.ST Dividends (SEK) by year
Period	Dividends (SEK)
2026	10
2025	5.5
2024	4.75
2023	3
2022	2.5
2021	2.1
2019	1.9
2018	1.4
2017	1.2
2016	1.2

Book Value Per Share (SEK)

FIRE.ST Book Value Per Share (SEK) by year
Period	Book Value Per Share (SEK)
2025	31.49
2024	29.21
2023	24.62
2022	12.63
2021	11.73
2020	10.7
2019	8.27
2018	7.96
2017	6.92
2016	6.36

Total Assets (SEK)

FIRE.ST Total Assets (SEK) by year
Period	Total Assets (SEK)
2025	307.75M
2024	303M
2023	288.45M
2022	219.37M
2021	192.8M
2020	158.29M
2019	132.63M
2018	124.35M
2017	104.6M
2016	95.74M

PE Ratio

FIRE.ST PE Ratio by year
Period	PE Ratio
Sep 26	22.81
Sep 26	23.02
Sep 26	23.72
Aug 26	25.61
Aug 26	25.97
Aug 26	24.63
Aug 26	22.25
Jul 26	23.3
Jul 26	22.32
Jul 26	22.53
Jul 26	22.53
Jul 26	23.65
Jun 26	22.46
Jun 26	20.13
Jun 26	21.45
Jun 26	20.76
May 26	20.69
May 26	21.77
May 26	22.02
May 26	21.96
Apr 26	23.98
Apr 26	23.98
Apr 26	24.48
Apr 26	24.16
Apr 26	24.18
Mar 26	24.86
Mar 26	25.01
Mar 26	25.49
Mar 26	24.33
Feb 26	25.07
Feb 26	25.78
Feb 26	24.96
Feb 26	25.28
Jan 26	26.3
Jan 26	25.25
Jan 26	25.01
Jan 26	25.46
Jan 26	25.51
Dec 25	26.69
Dec 25	26.3
Dec 25	26.71
Dec 25	26.85
Nov 25	27.68
Nov 25	26.74
Nov 25	28.44
Nov 25	27.63
Oct 25	27.27
Oct 25	26.3
Oct 25	24.91
Oct 25	25.33
Oct 25	24.94
Sep 25	19.61
Sep 25	19.61
Sep 25	19.18
Sep 25	18.85
Aug 25	19.48
Aug 25	19.7
Aug 25	20.81
Aug 25	20.49
Aug 25	20.59
Jul 25	21.36
Jul 25	21.03
Jul 25	20.7
Jul 25	20.33
Jun 25	19.85
Jun 25	19.18
Jun 25	20.09
Jun 25	19.92
May 25	19.7
May 25	20.09
May 25	20.05
May 25	19.92
May 25	20.62
Apr 25	19.79
Apr 25	19.57
Apr 25	18.34
Apr 25	18.55
Mar 25	21.89
Mar 25	22.43
Mar 25	20.43
Mar 25	21.04
Feb 25	21.89
Feb 25	21.83
Feb 25	22.56
Feb 25	22.68
Jan 25	24.14
Jan 25	22.01
Jan 25	21.95
Jan 25	22.74
Jan 25	23.71
Dec 24	20.39
Dec 24	20.56
Dec 24	21.54
Dec 24	22.57
Nov 24	22.97
Nov 24	22.46
Nov 24	21.82
Nov 24	22.34
Nov 24	25.27
Oct 24	24.24

Free Cash Flow Yield

FIRE.ST Free Cash Flow Yield by year
Period	Free Cash Flow Yield
Sep 26	5.37%
Sep 26	5.32%
Sep 26	5.16%
Aug 26	4.78%
Aug 26	4.71%
Aug 26	4.97%
Aug 26	5.5%
Jul 26	5.25%
Jul 26	5.49%
Jul 26	5.43%
Jul 26	5.43%
Jul 26	5.18%
Jun 26	4.29%
Jun 26	4.79%
Jun 26	4.49%
Jun 26	4.64%
May 26	4.66%
May 26	4.43%
May 26	4.38%
May 26	4.39%
Apr 26	4.02%
Apr 26	4.02%
Apr 26	3.94%
Apr 26	3.99%
Apr 26	3.99%
Mar 26	4.72%
Mar 26	4.69%
Mar 26	4.6%
Mar 26	4.82%
Feb 26	4.68%
Feb 26	4.55%
Feb 26	4.7%
Feb 26	4.64%
Jan 26	4.46%
Jan 26	4.64%
Jan 26	4.69%
Jan 26	4.61%
Jan 26	4.6%
Dec 25	3.96%
Dec 25	4.02%
Dec 25	3.95%
Dec 25	3.93%
Nov 25	3.81%
Nov 25	3.95%
Nov 25	3.71%
Nov 25	3.82%
Oct 25	3.87%
Oct 25	4.02%
Oct 25	4.24%
Oct 25	4.17%
Oct 25	4.23%
Sep 25	3.45%
Sep 25	3.45%
Sep 25	3.53%
Sep 25	3.59%
Aug 25	3.47%
Aug 25	3.43%
Aug 25	3.25%
Aug 25	3.3%
Aug 25	3.28%
Jul 25	3.17%
Jul 25	3.22%
Jul 25	3.27%
Jul 25	3.33%
Jun 25	3.42%
Jun 25	3.54%
Jun 25	3.38%
Jun 25	3.41%
May 25	3.44%
May 25	3.38%
May 25	3.38%
May 25	3.41%
May 25	3.29%
Apr 25	3.43%
Apr 25	3.47%
Apr 25	3.7%
Apr 25	3.66%
Mar 25	2.31%
Mar 25	2.25%
Mar 25	2.47%
Mar 25	2.4%
Feb 25	2.31%
Feb 25	2.32%
Feb 25	2.24%
Feb 25	2.23%
Jan 25	2.09%
Jan 25	2.3%
Jan 25	2.3%
Jan 25	2.22%
Jan 25	2.13%
Dec 24	2.56%
Dec 24	2.54%
Dec 24	2.42%
Dec 24	2.31%
Nov 24	2.27%
Nov 24	2.32%
Nov 24	2.39%
Nov 24	2.34%
Nov 24	2.06%
Oct 24	2.15%

Price to Sales

FIRE.ST Price to Sales by year
Period	Price to Sales
Sep 26	1.98
Sep 26	2
Sep 26	2.06
Aug 26	2.23
Aug 26	2.26
Aug 26	2.14
Aug 26	1.93
Jul 26	2.02
Jul 26	1.94
Jul 26	1.96
Jul 26	1.96
Jul 26	2.06
Jun 26	2.12
Jun 26	1.9
Jun 26	2.03
Jun 26	1.96
May 26	1.96
May 26	2.06
May 26	2.08
May 26	2.08
Apr 26	2.27
Apr 26	2.27
Apr 26	2.31
Apr 26	2.28
Apr 26	2.28
Mar 26	2.34
Mar 26	2.36
Mar 26	2.4
Mar 26	2.3
Feb 26	2.36
Feb 26	2.43
Feb 26	2.35
Feb 26	2.38
Jan 26	2.48
Jan 26	2.38
Jan 26	2.36
Jan 26	2.4
Jan 26	2.41
Dec 25	2.41
Dec 25	2.38
Dec 25	2.42
Dec 25	2.43
Nov 25	2.5
Nov 25	2.42
Nov 25	2.57
Nov 25	2.5
Oct 25	2.47
Oct 25	2.38
Oct 25	2.25
Oct 25	2.29
Oct 25	2.26
Sep 25	2.15
Sep 25	2.15
Sep 25	2.11
Sep 25	2.07
Aug 25	2.14
Aug 25	2.16
Aug 25	2.29
Aug 25	2.25
Aug 25	2.26
Jul 25	2.35
Jul 25	2.31
Jul 25	2.27
Jul 25	2.23
Jun 25	2.19
Jun 25	2.12
Jun 25	2.22
Jun 25	2.2
May 25	2.17
May 25	2.22
May 25	2.21
May 25	2.2
May 25	2.27
Apr 25	2.18
Apr 25	2.16
Apr 25	2.02
Apr 25	2.05
Mar 25	2.15
Mar 25	2.2
Mar 25	2
Mar 25	2.06
Feb 25	2.15
Feb 25	2.14
Feb 25	2.21
Feb 25	2.22
Jan 25	2.37
Jan 25	2.16
Jan 25	2.15
Jan 25	2.23
Jan 25	2.32
Dec 24	2.13
Dec 24	2.14
Dec 24	2.24
Dec 24	2.35
Nov 24	2.39
Nov 24	2.34
Nov 24	2.27
Nov 24	2.33
Nov 24	2.63
Oct 24	2.53

EV/EBITDA

FIRE.ST EV/EBITDA by year
Period	EV/EBITDA
Sep 26	14.88
Sep 26	15.04
Sep 26	15.54
Aug 26	16.91
Aug 26	17.17
Aug 26	16.2
Aug 26	14.48
Jul 26	15.24
Jul 26	14.53
Jul 26	14.68
Jul 26	14.68
Jul 26	15.49
Jun 26	15.06
Jun 26	13.37
Jun 26	14.33
Jun 26	13.83
May 26	13.78
May 26	14.56
May 26	14.74
May 26	14.7
Apr 26	16.16
Apr 26	16.16
Apr 26	16.52
Apr 26	16.3
Apr 26	16.3
Mar 26	17.22
Mar 26	17.34
Mar 26	17.68
Mar 26	16.84
Feb 26	17.38
Feb 26	17.9
Feb 26	17.3
Feb 26	17.53
Jan 26	18.28
Jan 26	17.51
Jan 26	17.34
Jan 26	17.66
Jan 26	17.7
Dec 25	18.17
Dec 25	17.89
Dec 25	18.19
Dec 25	18.29
Nov 25	18.88
Nov 25	18.21
Nov 25	19.42
Nov 25	18.84
Oct 25	18.58
Oct 25	17.89
Oct 25	16.9
Oct 25	17.2
Oct 25	16.92
Sep 25	13.61
Sep 25	13.61
Sep 25	13.29
Sep 25	13.04
Aug 25	13.51
Aug 25	13.68
Aug 25	14.5
Aug 25	14.26
Aug 25	14.34
Jul 25	14.91
Jul 25	14.67
Jul 25	14.42
Jul 25	14.15
Jun 25	14.11
Jun 25	13.6
Jun 25	14.29
Jun 25	14.16
May 25	14
May 25	14.29
May 25	14.26
May 25	14.16
May 25	14.69
Apr 25	14.06
Apr 25	13.9
Apr 25	12.97
Apr 25	13.13
Mar 25	15.21
Mar 25	15.6
Mar 25	14.15
Mar 25	14.59
Feb 25	15.21
Feb 25	15.16
Feb 25	15.69
Feb 25	15.78
Jan 25	16.83
Jan 25	15.29
Jan 25	15.25
Jan 25	15.82
Jan 25	16.53
Dec 24	14.5
Dec 24	14.63
Dec 24	15.35
Dec 24	16.11
Nov 24	16.41
Nov 24	16.03
Nov 24	15.56
Nov 24	15.94
Nov 24	18.11
Oct 24	17.34

Price/Operating Cashflow

FIRE.ST Price/Operating Cashflow by year
Period	Price/Operating Cashflow
Sep 26	17.7
Sep 26	17.87
Sep 26	18.41
Aug 26	19.88
Aug 26	20.16
Aug 26	19.12
Aug 26	17.27
Jul 26	18.09
Jul 26	17.32
Jul 26	17.49
Jul 26	17.49
Jul 26	18.36
Jun 26	21.18
Jun 26	18.98
Jun 26	20.23
Jun 26	19.57
May 26	19.51
May 26	20.52
May 26	20.76
May 26	20.7
Apr 26	22.61
Apr 26	22.61
Apr 26	23.08
Apr 26	22.78
Apr 26	22.8
Mar 26	19.46
Mar 26	19.58
Mar 26	19.95
Mar 26	19.04
Feb 26	19.62
Feb 26	20.18
Feb 26	19.54
Feb 26	19.79
Jan 26	20.59
Jan 26	19.76
Jan 26	19.58
Jan 26	19.93
Jan 26	19.97
Dec 25	22.49
Dec 25	22.17
Dec 25	22.52
Dec 25	22.63
Nov 25	23.33
Nov 25	22.54
Nov 25	23.98
Nov 25	23.29
Oct 25	22.98
Oct 25	22.17
Oct 25	21
Oct 25	21.35
Oct 25	21.02
Sep 25	25.28
Sep 25	25.28
Sep 25	24.72
Sep 25	24.29
Aug 25	25.11
Aug 25	25.39
Aug 25	26.82
Aug 25	26.4
Aug 25	26.54
Jul 25	27.52
Jul 25	27.1
Jul 25	26.68
Jul 25	26.2
Jun 25	26.57
Jun 25	25.66
Jun 25	26.89
Jun 25	26.66
May 25	26.36
May 25	26.89
May 25	26.83
May 25	26.66
May 25	27.59
Apr 25	26.48
Apr 25	26.19
Apr 25	24.55
Apr 25	24.83
Mar 25	35.58
Mar 25	36.47
Mar 25	33.21
Mar 25	34.2
Feb 25	35.58
Feb 25	35.48
Feb 25	36.67
Feb 25	36.87
Jan 25	39.24
Jan 25	35.78
Jan 25	35.68
Jan 25	36.96
Jan 25	38.55
Dec 24	33.05
Dec 24	33.33
Dec 24	34.91
Dec 24	36.59
Nov 24	37.24
Nov 24	36.4
Nov 24	35.38
Nov 24	36.22
Nov 24	40.96
Oct 24	39.29

Price to Book

FIRE.ST Price to Book by year
Period	Price to Book
Sep 26	4.94
Sep 26	4.98
Sep 26	5.14
Aug 26	5.55
Aug 26	5.62
Aug 26	5.33
Aug 26	4.82
Jul 26	5.05
Jul 26	4.83
Jul 26	4.88
Jul 26	4.88
Jul 26	5.12
Jun 26	5.65
Jun 26	5.07
Jun 26	5.4
Jun 26	5.22
May 26	5.21
May 26	5.48
May 26	5.54
May 26	5.53
Apr 26	6.03
Apr 26	6.03
Apr 26	6.16
Apr 26	6.08
Apr 26	6.08
Mar 26	6.61
Mar 26	6.66
Mar 26	6.78
Mar 26	6.47
Feb 26	6.67
Feb 26	6.86
Feb 26	6.64
Feb 26	6.73
Jan 26	7
Jan 26	6.72
Jan 26	6.66
Jan 26	6.77
Jan 26	6.79
Dec 25	7.47
Dec 25	7.37
Dec 25	7.48
Dec 25	7.52
Nov 25	7.75
Nov 25	7.49
Nov 25	7.97
Nov 25	7.74
Oct 25	7.64
Oct 25	7.37
Oct 25	6.98
Oct 25	7.09
Oct 25	6.99
Sep 25	5.74
Sep 25	5.74
Sep 25	5.61
Sep 25	5.52
Aug 25	5.7
Aug 25	5.77
Aug 25	6.09
Aug 25	6
Aug 25	6.03
Jul 25	6.25
Jul 25	6.15
Jul 25	6.06
Jul 25	5.95
Jun 25	6.21
Jun 25	6
Jun 25	6.28
Jun 25	6.23
May 25	6.16
May 25	6.28
May 25	6.27
May 25	6.23
May 25	6.45
Apr 25	6.19
Apr 25	6.12
Apr 25	5.74
Apr 25	5.8
Mar 25	6.76
Mar 25	6.93
Mar 25	6.31
Mar 25	6.5
Feb 25	6.76
Feb 25	6.74
Feb 25	6.97
Feb 25	7.01
Jan 25	7.46
Jan 25	6.8
Jan 25	6.78
Jan 25	7.02
Jan 25	7.33
Dec 24	7.43
Dec 24	7.49
Dec 24	7.85
Dec 24	8.23
Nov 24	8.37
Nov 24	8.18
Nov 24	7.95
Nov 24	8.14
Nov 24	9.21
Oct 24	8.83

No video analysis for this stock yet. Request one from our team.

AI Analysis

Firefly AB (publ)

Video analysis: FIRE.ST

Similar companies