Epiroc AB (publ) (EPIPF)
OTCMKTS
· Delayed Price · Currency is USD
19.15
0.00 (0.00%)
Feb 26, 2026, 9:30 AM EST
Epiroc AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Revenue | 61,998 | 63,604 | 60,343 | 49,694 | 39,645 | Upgrade
|
| Revenue Growth (YoY) | -2.53% | 5.40% | 21.43% | 25.35% | 9.75% | Upgrade
|
| Cost of Revenue | 39,024 | 40,658 | 37,197 | 30,675 | 24,192 | Upgrade
|
| Gross Profit | 22,974 | 22,946 | 23,146 | 19,019 | 15,453 | Upgrade
|
| Selling, General & Admin | 8,519 | 8,744 | 8,046 | 6,678 | 5,495 | Upgrade
|
| Research & Development | 1,966 | 1,979 | 1,882 | 1,434 | 1,149 | Upgrade
|
| Other Operating Expenses | 564 | 75 | 25 | -1 | -118 | Upgrade
|
| Operating Expenses | 11,049 | 10,798 | 9,953 | 8,111 | 6,526 | Upgrade
|
| Operating Income | 11,925 | 12,148 | 13,193 | 10,908 | 8,927 | Upgrade
|
| Interest Expense | -689 | -1,317 | -834 | -358 | -184 | Upgrade
|
| Interest & Investment Income | - | 468 | 347 | 237 | 111 | Upgrade
|
| Earnings From Equity Investments | - | -20 | -15 | -37 | -29 | Upgrade
|
| Currency Exchange Gain (Loss) | - | -10 | -797 | -39 | 163 | Upgrade
|
| Other Non Operating Income (Expenses) | - | -59 | -7 | 18 | 3 | Upgrade
|
| EBT Excluding Unusual Items | 11,236 | 11,210 | 11,887 | 10,729 | 8,991 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -23 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 554 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 22 | 404 | 53 | -4 | Upgrade
|
| Asset Writedown | - | -347 | -56 | -4 | - | Upgrade
|
| Pretax Income | 11,236 | 11,439 | 12,235 | 10,778 | 8,964 | Upgrade
|
| Income Tax Expense | 2,637 | 2,683 | 2,777 | 2,367 | 1,895 | Upgrade
|
| Earnings From Continuing Operations | 8,599 | 8,756 | 9,458 | 8,411 | 7,069 | Upgrade
|
| Minority Interest in Earnings | 3 | -25 | -27 | -14 | -11 | Upgrade
|
| Net Income | 8,602 | 8,731 | 9,431 | 8,397 | 7,058 | Upgrade
|
| Net Income to Common | 8,602 | 8,731 | 9,431 | 8,397 | 7,058 | Upgrade
|
| Net Income Growth | -1.48% | -7.42% | 12.31% | 18.97% | 30.73% | Upgrade
|
| Shares Outstanding (Basic) | 1,209 | 1,208 | 1,206 | 1,206 | 1,206 | Upgrade
|
| Shares Outstanding (Diluted) | 1,209 | 1,208 | 1,207 | 1,208 | 1,208 | Upgrade
|
| Shares Change (YoY) | 0.05% | 0.08% | -0.02% | -0.03% | 0.24% | Upgrade
|
| EPS (Basic) | 7.11 | 7.23 | 7.82 | 6.96 | 5.85 | Upgrade
|
| EPS (Diluted) | 7.11 | 7.23 | 7.81 | 6.95 | 5.84 | Upgrade
|
| EPS Growth | -1.64% | -7.45% | 12.37% | 19.01% | 30.36% | Upgrade
|
| Free Cash Flow | 9,555 | 9,570 | 6,099 | 4,958 | 7,118 | Upgrade
|
| Free Cash Flow Per Share | 7.90 | 7.92 | 5.05 | 4.11 | 5.89 | Upgrade
|
| Dividend Per Share | 3.800 | 3.800 | 3.800 | 3.400 | 3.000 | Upgrade
|
| Dividend Growth | - | - | 11.77% | 13.33% | 20.00% | Upgrade
|
| Gross Margin | 37.06% | 36.08% | 38.36% | 38.27% | 38.98% | Upgrade
|
| Operating Margin | 19.23% | 19.10% | 21.86% | 21.95% | 22.52% | Upgrade
|
| Profit Margin | 13.88% | 13.73% | 15.63% | 16.90% | 17.80% | Upgrade
|
| Free Cash Flow Margin | 15.41% | 15.05% | 10.11% | 9.98% | 17.95% | Upgrade
|
| EBITDA | 15,013 | 14,179 | 14,900 | 12,198 | 9,940 | Upgrade
|
| EBITDA Margin | 24.21% | 22.29% | 24.69% | 24.55% | 25.07% | Upgrade
|
| D&A For EBITDA | 3,088 | 2,031 | 1,707 | 1,290 | 1,013 | Upgrade
|
| EBIT | 11,925 | 12,148 | 13,193 | 10,908 | 8,927 | Upgrade
|
| EBIT Margin | 19.23% | 19.10% | 21.86% | 21.95% | 22.52% | Upgrade
|
| Effective Tax Rate | 23.47% | 23.46% | 22.70% | 21.96% | 21.14% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.