Epiroc AB (publ) (EPOKY)

PNK: EPOKY · Real-Time Price · USD

21.45

0.00 (0.00%)

At close: Apr 23, 2025, 3:54 PM

Epiroc AB (publ) Income Statement

Financials in SEK. Fiscal year is January - December.

Fiscal Year	Q1 2025	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	Mar 31, 2025	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	65B	63.6B	61.92B	61.22B	60.62B	60.34B	58.71B	56.52B	52.47B	49.69B	46.93B	44.09B	41.96B	39.65B	38.28B	37.04B	35.76B	36.12B	36.6B	38.03B	40.2B	40.85B	41.13B	40.62B	39.84B	38.28B	36.27B	34.23B	32.26B	31.44B	22.9B	15.29B	7.41B
Cost of Revenue	41.09B	40.66B	39.22B	38.56B	37.89B	37.2B	35.52B	34.19B	32.12B	30.68B	29.39B	27.5B	25.59B	24.19B	23.4B	22.87B	22.28B	22.42B	22.73B	23.69B	24.93B	25.55B	25.89B	25.55B	25.28B	24.32B	23.21B	21.99B	20.71B	20.16B	14.54B	9.66B	4.67B
Gross Profit	23.9B	22.95B	22.7B	22.66B	22.73B	23.15B	23.19B	22.33B	20.36B	19.02B	17.54B	16.59B	16.37B	15.45B	14.88B	14.17B	13.48B	13.7B	13.87B	14.34B	15.27B	15.3B	15.24B	15.06B	14.56B	13.97B	13.05B	12.23B	11.55B	11.28B	8.36B	5.63B	2.74B
Operating Income	13.14B	12.81B	12.56B	12.54B	12.61B	13.01B	13.07B	12.71B	11.68B	11.15B	10.51B	9.96B	9.76B	8.99B	8.61B	8.08B	7.32B	7.38B	7.19B	7.29B	8.14B	8.14B	8.28B	8.25B	7.8B	7.38B	6.77B	6.39B	6.05B	5.95B	4.4B	2.88B	1.41B
Interest Income	n/a	n/a	26M	26M	41M	44M	77M	77M	62M	59M	n/a	24M	24M	24M	92M	68M	68M	68M	23M	23M	23M	23M	5M	5M	5M	56M	51M	51M	51M	53M	53M	53M	53M
Pretax Income	11.68B	11.44B	11.23B	11.14B	11.91B	12.23B	12.37B	12.31B	11.18B	10.78B	10.3B	9.85B	9.69B	8.96B	8.49B	7.81B	7.04B	7.09B	6.92B	7.04B	7.9B	7.84B	8.04B	8.03B	7.57B	7.2B	6.55B	6.19B	5.88B	5.81B	4.35B	2.85B	1.39B
Net Income	8.92B	8.73B	8.63B	8.55B	9.15B	9.43B	9.56B	9.56B	8.69B	8.4B	8.06B	7.75B	7.67B	7.06B	6.64B	6.03B	5.37B	5.4B	5.25B	5.27B	5.92B	5.87B	6.01B	6.08B	5.72B	5.43B	4.93B	4.58B	4.34B	4.31B	3.19B	2.13B	1.05B
Selling & General & Admin	8.62B	8.47B	8.39B	8.22B	8.25B	8.06B	7.99B	7.7B	7.2B	6.67B	6.19B	5.78B	5.49B	5.48B	5.13B	5.02B	5.06B	5.04B	5.38B	5.77B	5.94B	6.06B	5.81B	5.57B	5.45B	5.16B	5.04B	4.71B	4.47B	4.4B	3.23B	2.24B	1.09B
Research & Development	2.32B	2.28B	2.23B	1.98B	1.94B	1.93B	1.86B	1.71B	1.57B	1.44B	1.4B	1.34B	1.26B	1.17B	1.05B	986M	990M	1.03B	1.05B	1.05B	1.03B	1.03B	1.05B	1.04B	1.03B	977M	928M	900M	827M	795M	563M	374M	190M
Other Expenses	355M	28M	170M	537M	30M	118M	478M	446M	142M	-1M	-318M	-245M	97M	49M	-152M	-158M	-120M	12M	271M	249M	172M	87M	5M	112M	195M	357M	160M	72M	51M	-16M	162M	130M	39M
Operating Expenses	10.76B	10.13B	10.14B	10.11B	10.13B	10.14B	10.36B	9.85B	8.92B	8.11B	7.27B	6.87B	6.85B	6.7B	6.03B	5.85B	5.93B	6.09B	6.7B	7.06B	7.14B	7.18B	6.87B	6.73B	6.67B	6.5B	6.13B	5.69B	5.35B	5.18B	3.96B	2.74B	1.32B
Interest Expense	265M	265M	700M	1.03B	766M	966M	727M	396M	396M	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	108M	108M	108M	108M	76M	76M	76M	76M
Selling & Marketing Expenses	4.32B	4.25B	4.18B	4.11B	3.99B	3.96B	3.79B	3.57B	3.33B	3.04B	2.82B	2.62B	2.43B	2.31B	2.2B	2.12B	2.09B	2.23B	2.4B	2.63B	2.8B	2.8B	2.77B	2.67B	2.64B	2.57B	2.5B	2.4B	2.32B	2.28B	1.68B	1.16B	561M
Cost & Expenses	51.85B	50.79B	49.36B	48.67B	48.01B	47.34B	45.88B	44.04B	41.03B	38.78B	36.67B	34.38B	32.44B	30.89B	29.43B	28.72B	28.21B	28.5B	29.42B	30.75B	32.07B	32.73B	32.76B	32.28B	31.95B	30.81B	29.34B	27.68B	26.06B	25.34B	18.5B	12.41B	6B
Income Tax Expense	2.73B	2.68B	2.58B	2.58B	2.74B	2.78B	2.78B	2.73B	2.47B	2.37B	2.23B	2.09B	2.02B	1.9B	1.84B	1.76B	1.66B	1.68B	1.66B	1.76B	1.97B	1.96B	2.02B	1.94B	1.84B	1.76B	1.61B	1.6B	1.53B	1.5B	1.16B	722M	342M
Shares Outstanding (Basic)	1.21B	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	1.21B	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)	7.39	7.23	7.14	7.07	7.57	7.81	7.92	7.93	7.21	6.97	6.69	6.43	6.36	5.85	5.51	5.01	4.46	4.49	4.37	4.38	4.93	4.89	4.99	5.06	4.75	4.50	4.08	3.78	3.58	3.56	2.64	1.76	0.87
EPS (Diluted)	7.39	7.23	7.14	7.07	7.57	7.81	7.92	7.92	7.20	6.95	6.67	6.41	6.34	5.84	5.50	5.00	4.43	4.46	4.34	4.36	4.93	4.88	4.98	5.05	4.74	4.50	4.08	3.78	3.58	3.56	2.64	1.76	0.87
EBITDA	16.69B	16.26B	15.87B	15.39B	15.31B	15.67B	15.55B	15.02B	13.83B	13.13B	12.58B	11.97B	11.69B	10.85B	10.16B	9.59B	8.86B	8.98B	8.82B	9.06B	9.93B	9.96B	10.11B	9.89B	9.31B	8.74B	8.26B	7.8B	7.43B	7.38B	5.37B	3.56B	1.79B
EBIT	12.71B	12.38B	11.94B	11.92B	12.41B	12.81B	12.92B	12.56B	11.53B	11B	10.61B	10.06B	9.86B	9.1B	8.47B	7.93B	7.17B	7.24B	7.04B	7.14B	7.99B	7.99B	8.27B	8.24B	7.79B	7.37B	6.9B	6.52B	6.18B	6.13B	4.46B	2.94B	1.47B
Depreciation & Amortization	3.55B	3.44B	3.31B	2.85B	2.7B	2.66B	2.63B	2.46B	2.3B	2.13B	1.97B	1.91B	1.83B	1.75B	1.69B	1.66B	1.69B	1.75B	1.79B	1.92B	1.95B	1.98B	1.85B	1.65B	1.52B	1.37B	1.36B	1.28B	1.25B	1.25B	913M	628M	320M