EQT AB (publ) (STO:EQT)
Sweden · Delayed Price · Currency is SEK 315.00
+5.30 (1.71%)
Jul 24, 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 |
Transaction-Based Revenues | 2,282 | 2,283 | 2,104 | 1,966 | 1,328 | 1,086 |
Other Revenues | 689 | 349 | 549 | 156.3 | 169 | 510.3 |
| 2,970 | 2,632 | 2,653 | 2,122 | 1,497 | 1,596 | |
Revenue Growth (YoY) | 12.84% | -0.79% | 25.00% | 41.78% | -6.20% | 125.20% |
Cost of Revenue | 977 | 978 | 1,072 | 1,142 | 702 | 426.6 |
Gross Profit | 1,993 | 1,654 | 1,581 | 980.7 | 795 | 1,169 |
Selling, General & Admin | 290 | 273 | 257 | 249.7 | 289 | 199.3 |
Depreciation & Amortization Expenses | 425 | 429 | 436 | 418.2 | 198 | 92.3 |
Operating Income | 1,278 | 953 | 888 | 312.8 | 309 | 877.9 |
Other Non-Operating Income (Expense) | -78 | -57 | 11 | -35.5 | -46 | 0 |
Total Non-Operating Income (Expense) | -78 | -57 | 11 | -35.5 | -46 | 0 |
Pretax Income | 1,200 | 896 | 899 | 277.4 | 263 | 877.9 |
Provision for Income Taxes | 155 | 168 | 123 | 100.2 | 87 | -30.8 |
Net Income | 1,045 | 728 | 776 | 167.9 | 176 | 909.4 |
Earnings From Discontinued Operations | - | - | - | -9.3 | 0 | 0.7 |
Net Income to Common | 1,045 | 728 | 776 | 167.9 | 176 | 909.4 |
Net Income Growth | 43.54% | -6.19% | 362.18% | -4.60% | -80.65% | 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 (YoY) | -0.41% | -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 | 44.17% | -5.79% | 361.97% | -16.96% | -81.59% | 133.42% |
Free Cash Flow | 1,237 | 395 | 447 | 881.9 | 518 | 596.7 |
Free Cash Flow Growth | 213.16% | -11.63% | -49.31% | 70.25% | -13.19% | 264.95% |
Free Cash Flow Per Share | 1.05 | 0.34 | 0.38 | 0.74 | 0.50 | 0.61 |
Dividends Per Share | 0.462 | 0.462 | 0.375 | 0.324 | 0.269 | 0.272 |
Dividend Growth | 0% | 23.11% | 15.88% | 20.26% | -1.10% | 13.98% |
Gross Margin | 67.10% | 62.84% | 59.59% | 46.21% | 53.11% | 73.27% |
Operating Margin | 43.03% | 36.21% | 33.47% | 14.74% | 20.64% | 55.01% |
Profit Margin | 35.19% | 27.66% | 29.25% | 7.91% | 11.76% | 56.98% |
FCF Margin | 41.65% | 15.01% | 16.85% | 41.55% | 34.60% | 37.39% |
EBITDA | 1,703 | 1,382 | 1,324 | 731 | 506 | 970.2 |
EBITDA Margin | 57.34% | 52.51% | 49.91% | 34.44% | 33.80% | 60.79% |
EBIT | 1,278 | 953 | 888 | 312.8 | 309 | 877.9 |
EBIT Margin | 43.03% | 36.21% | 33.47% | 14.74% | 20.64% | 55.01% |
Effective Tax Rate | 12.92% | 18.75% | 13.68% | 36.12% | 33.08% | -3.51% |