Epiroc AB
STO:EPI A

Watchlist Manager
Epiroc AB Logo
Epiroc AB
STO:EPI A
Watchlist
Price: 192.2 SEK -1.61% Market Closed
Market Cap: 232.2B SEK
Have any thoughts about
Epiroc AB?
Write Note

Income Statement

Earnings Waterfall
Epiroc AB

Revenue
61.9B SEK
Cost of Revenue
-39.2B SEK
Gross Profit
22.7B SEK
Operating Expenses
-10.4B SEK
Operating Income
12.3B SEK
Other Expenses
-3.7B SEK
Net Income
8.6B SEK

Income Statement
Epiroc AB

Rotate your device to view
Income Statement
Currency: SEK
Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
40 198
N/A
38 030
-5%
36 596
-4%
36 122
-1%
35 761
-1%
37 036
+4%
38 278
+3%
39 645
+4%
41 960
+6%
44 095
+5%
46 931
+6%
49 694
+6%
52 474
+6%
56 516
+8%
58 711
+4%
60 343
+3%
60 618
+0%
61 219
+1%
61 921
+1%
Gross Profit
Cost of Revenue
(24 929)
(23 688)
(22 726)
(22 418)
(22 280)
(22 869)
(23 399)
(24 192)
(25 590)
(27 505)
(29 395)
(30 675)
(32 116)
(34 190)
(35 519)
(37 197)
(37 886)
(38 561)
(39 217)
Gross Profit
15 269
N/A
14 342
-6%
13 870
-3%
13 704
-1%
13 481
-2%
14 167
+5%
14 879
+5%
15 453
+4%
16 370
+6%
16 590
+1%
17 536
+6%
19 019
+8%
20 358
+7%
22 326
+10%
23 192
+4%
23 146
0%
22 732
-2%
22 658
0%
22 704
+0%
Operating Income
Operating Expenses
(7 131)
(7 049)
(6 684)
(6 086)
(6 164)
(6 086)
(6 266)
(6 700)
(6 611)
(6 632)
(7 030)
(8 053)
(8 681)
(9 617)
(10 123)
(9 963)
(9 950)
(10 368)
(10 397)
Selling, General & Administrative
(5 942)
(5 767)
(5 376)
(4 958)
(5 058)
(5 022)
(5 127)
(5 364)
(5 494)
(5 777)
(6 188)
(6 427)
(7 203)
(7 701)
(7 991)
(7 704)
(8 246)
(8 531)
(8 700)
Research & Development
(1 031)
(1 047)
(1 051)
(736)
0
(757)
(826)
(858)
(1 262)
(1 342)
(1 402)
(1 056)
(1 571)
(1 705)
(1 862)
(1 403)
(1 939)
(1 979)
(2 233)
Depreciation & Amortization
0
0
0
(380)
0
0
0
(429)
0
0
0
(571)
0
0
0
(831)
0
0
0
Other Operating Expenses
(158)
(235)
(257)
(12)
(1 106)
(307)
(313)
(49)
145
487
560
1
93
(211)
(270)
(25)
235
142
536
Operating Income
8 138
N/A
7 293
-10%
7 186
-1%
7 618
+6%
7 317
-4%
8 081
+10%
8 613
+7%
8 753
+2%
9 759
+11%
9 958
+2%
10 506
+6%
10 966
+4%
11 677
+6%
12 709
+9%
13 069
+3%
13 183
+1%
12 782
-3%
12 290
-4%
12 307
+0%
Pre-Tax Income
Interest Income Expense
(239)
(252)
(267)
(433)
(282)
(275)
(126)
109
(14)
7
(89)
(177)
(324)
(432)
(555)
(1 248)
(840)
(940)
(1 044)
Non-Reccuring Items
0
0
0
13
0
0
0
166
0
0
0
7
0
0
0
343
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
2
0
0
0
1
0
0
0
2
0
0
0
Total Other Income
0
0
0
(111)
0
0
0
(66)
(51)
(117)
(118)
(19)
(175)
37
(147)
(45)
(27)
(207)
(36)
Pre-Tax Income
7 899
N/A
7 041
-11%
6 919
-2%
7 087
+2%
7 035
-1%
7 806
+11%
8 487
+9%
8 964
+6%
9 694
+8%
9 848
+2%
10 299
+5%
10 778
+5%
11 178
+4%
12 314
+10%
12 367
+0%
12 235
-1%
11 915
-3%
11 143
-6%
11 227
+1%
Net Income
Tax Provision
(1 967)
(1 762)
(1 657)
(1 677)
(1 657)
(1 762)
(1 838)
(1 895)
(2 015)
(2 089)
(2 226)
(2 367)
(2 474)
(2 730)
(2 782)
(2 777)
(2 740)
(2 577)
(2 582)
Income from Continuing Operations
5 932
5 279
5 262
5 410
5 378
6 044
6 649
7 069
7 679
7 759
8 073
8 411
8 704
9 584
9 585
9 458
9 175
8 566
8 645
Income to Minority Interest
(10)
(9)
(11)
(11)
(12)
(13)
(12)
(11)
(11)
(12)
(13)
(14)
(14)
(19)
(24)
(27)
(26)
(20)
(16)
Net Income (Common)
5 922
N/A
5 270
-11%
5 251
0%
5 399
+3%
5 366
-1%
6 031
+12%
6 637
+10%
7 058
+6%
7 668
+9%
7 747
+1%
8 060
+4%
8 397
+4%
8 690
+3%
9 565
+10%
9 561
0%
9 431
-1%
9 149
-3%
8 546
-7%
8 629
+1%
EPS (Diluted)
4.92
N/A
4.26
-13%
4.33
+2%
4.48
+3%
4.44
-1%
4.99
+12%
5.49
+10%
5.84
+6%
6.34
+9%
6.4
+1%
6.66
+4%
6.95
+4%
7.19
+3%
7.92
+10%
7.92
N/A
7.81
-1%
7.57
-3%
7.07
-7%
7.14
+1%

See Also

Discover More