EQT AB Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
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
Operating Revenue	2,283	2,104	1,966	1,329	1,086
Other Revenue	349	548.7	156.3	168.8	510.3
Revenue	2,632	2,653	2,122	1,497	1,596
Revenue Growth (YoY)	-0.78%	24.99%	41.75%	-6.18%	125.20%
Cost of Revenue	882	843.8	705.3	501.5	364.6
Gross Profit	1,750	1,809	1,417	995.8	1,231
Amortization of Goodwill & Intangibles	350	364.8	364.1	153.6	54.8
Other Operating Expenses	273	248.6	245.9	215.9	159.1
Operating Expenses	702	684.6	664.1	413.3	251.4
Operating Income	1,048	1,124	753	582.5	980
Interest Expense	-57	-60.5	-57.1	-43.8	-8
Interest & Investment Income	-	63.5	37.5	8.5	0.6
Currency Exchange Gain (Loss)	-	-0.8	-10.5	-6	11
Other Non Operating Income (Expenses)	1	-6.8	-5.3	-4.3	-3.5
EBT Excluding Unusual Items	992	1,120	717.6	536.9	980.1
Merger & Restructuring Charges	-96	-236.2	-440.2	-273.8	-102.2
Other Unusual Items	-	15.7	-	-	-
Pretax Income	896	899.2	277.4	263.1	877.9
Income Tax Expense	168	122.9	100.2	86.9	-30.8
Earnings From Continuing Operations	728	776.3	177.2	176.2	908.7
Earnings From Discontinued Operations	-	-	-9.3	0.1	0.7
Net Income to Company	728	776.3	167.9	176.3	909.4
Net Income	728	776.3	167.9	176.3	909.4
Net Income to Common	728	776.3	167.9	176.3	909.4
Net Income Growth	-6.22%	362.36%	-4.76%	-80.61%	139.76%
Shares Outstanding (Basic)	1,177	1,183	1,186	1,032	979
Shares Outstanding (Diluted)	1,179	1,184	1,186	1,033	979
Shares Change (YoY)	-0.47%	-0.19%	14.90%	5.48%	2.65%
EPS (Basic)	0.62	0.66	0.14	0.17	0.93
EPS (Diluted)	0.62	0.66	0.14	0.17	0.93
EPS Growth	-5.79%	364.72%	-17.37%	-81.61%	133.39%
Free Cash Flow	395	446.4	881.9	518.4	596.7
Free Cash Flow Per Share	0.34	0.38	0.74	0.50	0.61
Dividend Per Share	0.462	0.375	0.324	0.269	0.272
Dividend Growth	23.11%	15.88%	20.26%	-1.10%	13.98%
Gross Margin	66.49%	68.19%	66.77%	66.51%	77.16%
Operating Margin	39.82%	42.38%	35.48%	38.90%	61.40%
Profit Margin	27.66%	29.27%	7.91%	11.77%	56.98%
Free Cash Flow Margin	15.01%	16.83%	41.55%	34.62%	37.39%
EBITDA	1,477	1,503	1,129	745.3	1,049
EBITDA Margin	56.12%	56.66%	53.20%	49.78%	65.75%
D&A For EBITDA	429	378.7	376.2	162.8	69.4
EBIT	1,048	1,124	753	582.5	980
EBIT Margin	39.82%	42.38%	35.48%	38.90%	61.40%
Effective Tax Rate	18.75%	13.67%	36.12%	33.03%	-
Revenue as Reported	2,632	2,653	2,122	1,497	1,596

Source: S&P Global Market Intelligence. Standard template. Financial Sources.