EQT AB (publ) (STO:EQT)
Sweden · Delayed Price · Currency is SEK 343.30
-2.70 (-0.78%)
Aug 14, 2026, 5:29 PM CET
EQT AB Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Operating Revenue | 2,282 | 2,283 | 2,104 | 1,966 | 1,329 | 1,086 |
Other Revenue | 687 | 349 | 548.6 | 156.3 | 168.8 | 510.3 |
| 2,969 | 2,632 | 2,653 | 2,122 | 1,497 | 1,596 | |
Revenue Growth | 10.24% | -0.76% | 24.98% | 41.75% | -6.18% | 125.20% |
Cost of Revenue | 916.6 | 881.6 | 843.8 | 705.3 | 501.5 | 364.6 |
Gross Profit | 2,053 | 1,751 | 1,809 | 1,417 | 995.8 | 1,231 |
Amortization of Goodwill & Intangibles | 338.8 | 349.8 | 364.8 | 364.1 | 153.6 | 54.8 |
Other Operating Expenses | 288.4 | 272.4 | 248.6 | 245.9 | 215.9 | 159.1 |
Operating Expenses | 713.2 | 701.2 | 684.6 | 664.1 | 413.3 | 251.4 |
Operating Income | 1,340 | 1,050 | 1,124 | 753 | 582.5 | 980 |
Interest Expense | -82.8 | -69.8 | -60.5 | -57.1 | -43.8 | -8 |
Interest & Investment Income | 27.4 | 27.4 | 63.5 | 37.5 | 8.5 | 0.6 |
Currency Exchange Gain (Loss) | -9.1 | -9.1 | -0.8 | -10.5 | -6 | 11 |
Other Non Operating Income (Expenses) | -14.6 | -5.6 | -6.7 | -5.3 | -4.3 | -3.5 |
EBT Excluding Unusual Items | 1,261 | 992.5 | 1,120 | 717.6 | 536.9 | 980.1 |
Merger & Restructuring Charges | -59.7 | -95.7 | -236.2 | -440.2 | -273.8 | -102.2 |
Other Unusual Items | -1 | -1 | 15.7 | - | - | - |
Pretax Income | 1,200 | 895.8 | 899.2 | 277.4 | 263.1 | 877.9 |
Income Tax Expense | 155 | 168 | 122.9 | 100.2 | 86.9 | -30.8 |
Earnings From Continuing Operations | 1,045 | 727.8 | 776.3 | 177.2 | 176.2 | 908.7 |
Earnings From Discontinued Operations | - | - | - | -9.3 | 0.1 | 0.7 |
Net Income to Company | - | 727.8 | 776.3 | 167.9 | 176.3 | 909.4 |
Net Income | 1,045 | 727.8 | 776.3 | 167.9 | 176.3 | 909.4 |
Net Income to Common | 1,045 | 727.8 | 776.3 | 167.9 | 176.3 | 909.4 |
Net Income Growth | 24.34% | -6.25% | 362.36% | -4.76% | -80.61% | 139.76% |
Shares Outstanding (Basic) | 1,172 | 1,177 | 1,183 | 1,186 | 1,032 | 979 |
Shares Outstanding (Diluted) | 1,174 | 1,179 | 1,184 | 1,186 | 1,033 | 979 |
Shares Change | -0.63% | -0.47% | -0.19% | 14.90% | 5.48% | 2.65% |
EPS (Basic) | 0.89 | 0.62 | 0.66 | 0.14 | 0.17 | 0.93 |
EPS (Diluted) | 0.89 | 0.62 | 0.66 | 0.14 | 0.17 | 0.93 |
EPS Growth | 25.20% | -5.79% | 364.72% | -17.37% | -81.61% | 133.39% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 1,238 | 395.6 | 446.4 | 881.9 | 518.4 | 596.7 |
Free Cash Flow Per Share | 1.05 | 0.34 | 0.38 | 0.74 | 0.50 | 0.61 |
Dividend Per Share | 0.462 | 0.462 | 0.375 | 0.324 | 0.269 | 0.272 |
Dividend Growth | 23.11% | 23.11% | 15.88% | 20.26% | -1.10% | 13.98% |
Gross Margin | 69.13% | 66.51% | 68.19% | 66.77% | 66.51% | 77.16% |
Operating Margin | 45.11% | 39.87% | 42.38% | 35.48% | 38.90% | 61.40% |
Profit Margin | 35.19% | 27.65% | 29.27% | 7.91% | 11.77% | 56.98% |
Free Cash Flow Margin | 41.68% | 15.03% | 16.83% | 41.55% | 34.62% | 37.39% |
EBITDA | 1,702 | 1,416 | 1,503 | 1,129 | 745.3 | 1,049 |
EBITDA Margin | 57.31% | 53.78% | 56.66% | 53.20% | 49.78% | 65.75% |
D&A For EBITDA | 362.1 | 366.1 | 378.7 | 376.2 | 162.8 | 69.4 |
EBIT | 1,340 | 1,050 | 1,124 | 753 | 582.5 | 980 |
EBIT Margin | 45.11% | 39.87% | 42.38% | 35.48% | 38.90% | 61.40% |
Effective Tax Rate | 12.92% | 18.75% | 13.67% | 36.12% | 33.03% | - |
Revenue as Reported | 2,969 | 2,632 | 2,653 | 2,122 | 1,497 | 1,596 |