Epiroc AB (publ) (STO:EPI.B)
Sweden
· Delayed Price · Currency is SEK 186.70
+3.10 (1.69%)
Apr 29, 2025, 12:00 PM CET
Epiroc AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 64,997 | 63,604 | 60,343 | 49,694 | 39,645 | 36,122 | Upgrade
|
| Revenue Growth (YoY) | 7.22% | 5.40% | 21.43% | 25.35% | 9.75% | -11.57% | Upgrade
|
| Cost of Revenue | 41,093 | 40,658 | 37,197 | 30,675 | 24,192 | 22,418 | Upgrade
|
| Gross Profit | 23,904 | 22,946 | 23,146 | 19,019 | 15,453 | 13,704 | Upgrade
|
| Selling, General & Admin | 8,892 | 8,744 | 8,046 | 6,678 | 5,495 | 5,054 | Upgrade
|
| Research & Development | 2,018 | 1,979 | 1,882 | 1,434 | 1,149 | 1,028 | Upgrade
|
| Other Operating Expenses | 518 | 75 | 25 | -1 | -118 | -6 | Upgrade
|
| Operating Expenses | 11,428 | 10,798 | 9,953 | 8,111 | 6,526 | 6,076 | Upgrade
|
| Operating Income | 12,476 | 12,148 | 13,193 | 10,908 | 8,927 | 7,628 | Upgrade
|
| Interest Expense | -1,408 | -1,317 | -834 | -358 | -184 | -249 | Upgrade
|
| Interest & Investment Income | 468 | 468 | 347 | 237 | 111 | 144 | Upgrade
|
| Earnings From Equity Investments | -20 | -20 | -15 | -37 | -29 | 2 | Upgrade
|
| Currency Exchange Gain (Loss) | -10 | -10 | -797 | -39 | 163 | -431 | Upgrade
|
| Other Non Operating Income (Expenses) | -59 | -59 | -7 | 18 | 3 | 4 | Upgrade
|
| EBT Excluding Unusual Items | 11,447 | 11,210 | 11,887 | 10,729 | 8,991 | 7,098 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -23 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 554 | 554 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 22 | 22 | 404 | 53 | -4 | 11 | Upgrade
|
| Asset Writedown | -347 | -347 | -56 | -4 | - | -4 | Upgrade
|
| Other Unusual Items | - | - | - | - | - | -18 | Upgrade
|
| Pretax Income | 11,676 | 11,439 | 12,235 | 10,778 | 8,964 | 7,087 | Upgrade
|
| Income Tax Expense | 2,734 | 2,683 | 2,777 | 2,367 | 1,895 | 1,677 | Upgrade
|
| Earnings From Continuing Operations | 8,942 | 8,756 | 9,458 | 8,411 | 7,069 | 5,410 | Upgrade
|
| Minority Interest in Earnings | -19 | -25 | -27 | -14 | -11 | -11 | Upgrade
|
| Net Income | 8,923 | 8,731 | 9,431 | 8,397 | 7,058 | 5,399 | Upgrade
|
| Net Income to Common | 8,923 | 8,731 | 9,431 | 8,397 | 7,058 | 5,399 | Upgrade
|
| Net Income Growth | -2.47% | -7.42% | 12.31% | 18.97% | 30.73% | -8.09% | Upgrade
|
| Shares Outstanding (Basic) | 1,208 | 1,208 | 1,206 | 1,206 | 1,206 | 1,204 | Upgrade
|
| Shares Outstanding (Diluted) | 1,208 | 1,208 | 1,207 | 1,208 | 1,208 | 1,205 | Upgrade
|
| Shares Change (YoY) | 0.01% | 0.08% | -0.02% | -0.03% | 0.24% | 0.25% | Upgrade
|
| EPS (Basic) | 7.39 | 7.23 | 7.82 | 6.96 | 5.85 | 4.48 | Upgrade
|
| EPS (Diluted) | 7.39 | 7.23 | 7.81 | 6.95 | 5.84 | 4.48 | Upgrade
|
| EPS Growth | -2.39% | -7.45% | 12.37% | 19.01% | 30.36% | -8.38% | Upgrade
|
| Free Cash Flow | 9,700 | 9,570 | 6,099 | 4,958 | 7,118 | 7,827 | Upgrade
|
| Free Cash Flow Per Share | 8.03 | 7.92 | 5.05 | 4.11 | 5.89 | 6.50 | Upgrade
|
| Dividend Per Share | 3.800 | 3.800 | 3.800 | 3.400 | 3.000 | 2.500 | Upgrade
|
| Dividend Growth | - | - | 11.77% | 13.33% | 20.00% | 4.17% | Upgrade
|
| Gross Margin | 36.78% | 36.08% | 38.36% | 38.27% | 38.98% | 37.94% | Upgrade
|
| Operating Margin | 19.20% | 19.10% | 21.86% | 21.95% | 22.52% | 21.12% | Upgrade
|
| Profit Margin | 13.73% | 13.73% | 15.63% | 16.90% | 17.80% | 14.95% | Upgrade
|
| Free Cash Flow Margin | 14.92% | 15.05% | 10.11% | 9.98% | 17.95% | 21.67% | Upgrade
|
| EBITDA | 14,613 | 14,179 | 14,900 | 12,198 | 9,940 | 8,653 | Upgrade
|
| EBITDA Margin | 22.48% | 22.29% | 24.69% | 24.55% | 25.07% | 23.96% | Upgrade
|
| D&A For EBITDA | 2,137 | 2,031 | 1,707 | 1,290 | 1,013 | 1,025 | Upgrade
|
| EBIT | 12,476 | 12,148 | 13,193 | 10,908 | 8,927 | 7,628 | Upgrade
|
| EBIT Margin | 19.20% | 19.10% | 21.86% | 21.95% | 22.52% | 21.12% | Upgrade
|
| Effective Tax Rate | 23.42% | 23.46% | 22.70% | 21.96% | 21.14% | 23.66% | Upgrade
|
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.