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
Transaction-Based Revenues	2,283	2,104	1,966	1,328	1,086
Other Revenues	349	549	156.3	169	510.3
Revenue	2,632	2,653	2,122	1,497	1,596
Revenue Growth (YoY)	-0.79%	25.00%	41.78%	-6.20%	125.20%
Cost of Revenue	978	1,072	1,142	702	426.6
Gross Profit	1,654	1,581	980.7	795	1,169
Selling, General & Admin	273	257	249.7	289	199.3
Depreciation & Amortization Expenses	429	436	418.2	198	92.3
Operating Income	953	888	312.8	309	877.9
Other Non-Operating Income (Expense)	-57	11	-35.5	-46	0
Total Non-Operating Income (Expense)	-57	11	-35.5	-46	-
Pretax Income	896	899	277.4	263	877.9
Provision for Income Taxes	168	123	100.2	87	-30.8
Net Income	728	776	167.9	176	909.4
Earnings From Discontinued Operations	-	-	-9.3	0	0.7
Net Income to Common	728	776	167.9	176	909.4
Net Income Growth	-6.19%	362.18%	-4.60%	-80.65%	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%	361.97%	-16.96%	-81.59%	133.42%
Free Cash Flow	395	446.4	881.9	518	596.7
Free Cash Flow Growth	-11.51%	-49.38%	70.25%	-13.19%	264.95%
Free Cash Flow Per Share	0.34	0.38	0.74	0.50	0.61
Dividends 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	62.84%	59.59%	46.21%	53.11%	73.27%
Operating Margin	36.21%	33.47%	14.74%	20.64%	55.01%
Profit Margin	27.66%	29.25%	7.91%	11.76%	56.98%
FCF Margin	15.01%	16.83%	41.55%	34.60%	37.39%
EBITDA	1,382	1,324	731	506	970.2
EBITDA Margin	52.51%	49.91%	34.44%	33.80%	60.79%
EBIT	953	888	312.8	309	877.9
EBIT Margin	36.21%	33.47%	14.74%	20.64%	55.01%
Effective Tax Rate	18.75%	13.68%	36.12%	33.08%	-3.51%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Capital Markets template. Financial Sources.