Epiroc AB (publ) (EPOKY)

AI Score

Unlock

20.41

0.80 (4.08%)

At close: Apr 22, 2025, 3:58 PM

Epiroc AB (publ) Income Statement

Financials in SEK. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017
Revenue	17.25B	15.7B	16.51B	14.14B	15.57B	15B	15.91B	13.87B	13.94B	12.8B	11.87B	11.09B	11.17B	9.97B	9.73B	8.77B	9.81B	8.72B	8.46B	9.13B	10.28B	10.16B	10.63B	9.79B	10.56B	9.65B	9.84B	8.23B	8.54B	7.61B	7.88B	7.41B
Cost of Revenue	11.26B	9.87B	10.56B	8.96B	9.82B	9.22B	9.89B	8.27B	8.14B	7.89B	7.81B	6.83B	6.86B	6B	5.9B	5.43B	6.07B	5.47B	5.31B	5.57B	6.38B	6.43B	6.55B	6.19B	6.72B	6.09B	6.28B	5.23B	5.62B	4.87B	4.99B	4.67B
Gross Profit	5.99B	5.83B	5.95B	5.18B	5.75B	5.78B	6.02B	5.6B	5.79B	4.91B	4.05B	4.26B	4.31B	3.97B	3.83B	3.34B	3.74B	3.25B	3.15B	3.56B	3.9B	3.73B	4.08B	3.6B	3.84B	3.56B	3.57B	3.01B	2.92B	2.74B	2.89B	2.74B
Operating Income	3.43B	3.28B	3.35B	2.76B	3.17B	3.26B	3.41B	3.16B	3.23B	2.9B	2.38B	2.63B	2.59B	2.35B	2.18B	1.87B	2.21B	1.82B	1.42B	1.93B	2.02B	1.93B	2.26B	1.93B	2.16B	1.9B	1.81B	1.51B	1.55B	1.52B	1.47B	1.41B
Interest Income	n/a	n/a	n/a	n/a	26M	n/a	15M	3M	59M	n/a	n/a	n/a	n/a	24M	n/a	n/a	68M	n/a	n/a	n/a	23M	n/a	n/a	n/a	5M	n/a	n/a	51M	n/a	n/a	n/a	53M
Pretax Income	3.13B	3.01B	2.66B	2.64B	2.91B	2.93B	3.43B	2.96B	3.05B	2.88B	2.29B	2.56B	2.57B	2.42B	2.14B	1.83B	2.09B	1.74B	1.37B	1.89B	1.92B	1.87B	2.23B	1.83B	2.12B	1.86B	1.77B	1.46B	1.46B	1.5B	1.46B	1.39B
Net Income	2.36B	2.32B	2.04B	2.01B	2.26B	2.23B	2.65B	2.29B	2.39B	2.24B	1.77B	2B	2.05B	1.93B	1.69B	1.39B	1.63B	1.32B	1.03B	1.42B	1.49B	1.34B	1.68B	1.37B	1.62B	1.41B	1.32B	1.08B	1.12B	1.07B	1.08B	1.05B
Selling & General & Admin	2.19B	2.14B	2.06B	2.08B	2.11B	1.98B	2.08B	1.9B	2.04B	1.69B	1.58B	1.36B	1.56B	1.27B	1.3B	1.35B	1.2B	1.17B	1.34B	1.33B	1.54B	1.56B	1.51B	1.45B	1.29B	1.32B	1.39B	1.16B	1.17B	995M	1.15B	1.09B
Research & Development	513M	771M	537M	461M	464M	517M	497M	452M	396M	360M	363M	319M	360M	300M	283M	229M	243M	231M	287M	271M	262M	227M	271M	275M	281M	217M	257M	222M	232M	189M	184M	190M
Other Expenses	-142M	-367M	537M	n/a	n/a	n/a	30M	88M	360M	-32M	-274M	-55M	43M	41M	68M	-103M	-158M	35M	106M	29M	101M	13M	29M	-56M	19M	120M	112M	106M	-178M	32M	91M	39M
Operating Expenses	2.56B	2.55B	2.6B	2.42B	2.58B	2.52B	2.61B	2.44B	2.79B	2.01B	1.67B	1.63B	1.96B	1.61B	1.65B	1.47B	1.29B	1.44B	1.73B	1.63B	1.9B	1.8B	1.81B	1.67B	1.59B	1.66B	1.76B	1.49B	1.22B	1.22B	1.42B	1.32B
Interest Expense	n/a	n/a	265M	n/a	435M	331M	n/a	200M	196M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	108M	n/a	n/a	n/a	76M
Selling & Marketing Expenses	1.09B	1.07B	1.13B	953M	1.02B	1B	1.01B	926M	852M	782M	767M	641M	633M	582M	570M	528M	517M	501M	543M	664M	690M	734M	710M	663M	668M	630M	676M	600M	597M	526M	596M	561M
Cost & Expenses	13.82B	12.42B	13.16B	11.38B	12.39B	11.74B	12.5B	10.71B	10.94B	9.9B	9.49B	8.46B	8.82B	7.61B	7.55B	6.91B	7.36B	6.9B	7.04B	7.2B	8.28B	8.23B	8.36B	7.86B	8.31B	7.75B	8.03B	6.72B	6.84B	6.09B	6.41B	6B
Income Tax Expense	747M	690M	612M	634M	646M	685M	775M	671M	651M	633M	519M	564M	510M	496M	445M	444M	453M	420M	340M	464M	433M	525M	545M	456M	493M	449M	445M	377M	344M	434M	380M	342M
Shares Outstanding (Basic)	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.2B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.2B	1.2B	1.2B	1.2B	1.2B	1.2B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B
Shares Outstanding (Diluted)	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.2B	1.2B	1.2B	1.2B	1.2B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B	1.21B
EPS (Basic)	1.96	1.92	1.69	1.66	1.87	1.85	2.19	1.90	1.98	1.86	1.47	1.66	1.70	1.60	1.40	1.15	1.36	1.10	0.85	1.18	1.24	1.11	1.40	1.14	1.34	1.18	1.09	0.89	0.92	0.88	0.89	0.87
EPS (Diluted)	1.96	1.92	1.69	1.66	1.87	1.85	2.19	1.90	1.98	1.85	1.47	1.65	1.70	1.59	1.40	1.15	1.36	1.09	0.83	1.18	1.24	1.11	1.40	1.13	1.34	1.18	1.09	0.89	0.92	0.88	0.89	0.87
EBITDA	4.24B	4.45B	4.14B	3.43B	3.86B	3.96B	4.06B	3.8B	3.74B	3.43B	2.87B	3.1B	3.19B	2.81B	2.59B	2.25B	2.5B	2.25B	1.86B	2.37B	2.35B	2.48B	2.73B	2.4B	2.5B	2.26B	2.15B	1.83B	2.02B	1.8B	1.78B	1.79B
EBIT	3.43B	3.28B	2.92B	2.76B	2.98B	3.26B	3.41B	3.16B	3.09B	2.9B	2.38B	2.63B	2.7B	2.35B	2.18B	1.87B	2.06B	1.82B	1.42B	1.93B	1.87B	1.93B	2.26B	1.93B	2.15B	1.9B	1.81B	1.51B	1.68B	1.52B	1.47B	1.47B
Depreciation & Amortization	815M	1.17B	788M	673M	683M	701M	644M	635M	651M	526M	487M	466M	491M	462M	411M	382M	439M	426M	441M	440M	482M	556M	468M	472M	350M	362M	340M	317M	341M	285M	308M	320M