EQT AB
STO:EQT
EQT AB
STO:EQT
Price:
273.7
SEK
1.48%
Market Cap:
kr337.8B
Income Statement
Earnings Waterfall
EQT AB
EQT AB
Income Statement
EQT AB
EQT AB
Currency: EUR
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
4
|
0
|
5
|
0
|
8
|
0
|
44
|
0
|
57
|
0
|
61
|
0
|
0
|
|
| Revenue |
564
N/A
|
550
-2%
|
709
+29%
|
1 154
+63%
|
1 596
+38%
|
1 620
+2%
|
1 497
-8%
|
1 879
+26%
|
2 122
+13%
|
2 239
+6%
|
2 653
+18%
|
2 694
+2%
|
2 632
-2%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(351)
|
(424)
|
(396)
|
(508)
|
(678)
|
(819)
|
(904)
|
(1 250)
|
(1 367)
|
(1 396)
|
(1 435)
|
(1 496)
|
(1 518)
|
|
| Selling, General & Administrative |
(279)
|
(234)
|
(295)
|
(308)
|
(501)
|
(472)
|
(560)
|
(620)
|
(792)
|
(725)
|
(848)
|
(795)
|
(818)
|
|
| Depreciation & Amortization |
(30)
|
(34)
|
(35)
|
(52)
|
(92)
|
(123)
|
(197)
|
(339)
|
(418)
|
(431)
|
(436)
|
(433)
|
(429)
|
|
| Other Operating Expenses |
(42)
|
(156)
|
(66)
|
(148)
|
(85)
|
(224)
|
(147)
|
(291)
|
(157)
|
(240)
|
(151)
|
(269)
|
(271)
|
|
| Operating Income |
213
N/A
|
126
-41%
|
313
+149%
|
646
+107%
|
918
+42%
|
801
-13%
|
593
-26%
|
630
+6%
|
755
+20%
|
844
+12%
|
1 218
+44%
|
1 197
-2%
|
1 114
-7%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(5)
|
3
|
7
|
(5)
|
4
|
2
|
(41)
|
(59)
|
(30)
|
(7)
|
2
|
10
|
(57)
|
|
| Non-Reccuring Items |
(47)
|
0
|
(8)
|
0
|
(40)
|
(59)
|
(284)
|
(389)
|
(442)
|
(387)
|
(330)
|
(228)
|
(161)
|
|
| Total Other Income |
(0)
|
1
|
(0)
|
0
|
(4)
|
0
|
(4)
|
(1)
|
(5)
|
19
|
9
|
(1)
|
0
|
|
| Pre-Tax Income |
161
N/A
|
129
-20%
|
311
+141%
|
640
+106%
|
878
+37%
|
744
-15%
|
263
-65%
|
181
-31%
|
277
+53%
|
469
+69%
|
899
+92%
|
978
+9%
|
896
-8%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(12)
|
(10)
|
(28)
|
(55)
|
31
|
38
|
(87)
|
(119)
|
(100)
|
(111)
|
(123)
|
(139)
|
(168)
|
|
| Income from Continuing Operations |
150
|
120
|
283
|
585
|
909
|
782
|
176
|
62
|
177
|
358
|
776
|
839
|
728
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
160
N/A
|
112
-30%
|
379
+240%
|
693
+83%
|
909
+31%
|
782
-14%
|
176
-77%
|
62
-65%
|
168
+170%
|
348
+108%
|
776
+123%
|
840
+8%
|
728
-13%
|
|
| EPS (Diluted) |
0.18
N/A
|
0.13
-28%
|
0.39
+200%
|
0.71
+82%
|
0.93
+31%
|
0.79
-15%
|
0.17
-78%
|
0.05
-71%
|
0.15
+200%
|
0.3
+100%
|
0.66
+120%
|
0.71
+8%
|
0.62
-13%
|
|
Switch to:
Switch to:
See Also
Discover More
