First Time Loading...

Epiroc AB
OTC:EPIPF

Watchlist Manager
Epiroc AB Logo
Epiroc AB
OTC:EPIPF
Watchlist
Price: 17.375 USD Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

60.3B
+3%
Revenue
Growth Rates:
1 Year
+21%
3 Years
+67%
5 Years
-
7 Years
-
10 Years
-
13.2B
+0.9%
Operating Income
Growth Rates:
1 Year
+20%
3 Years
+73%
5 Years
-
7 Years
-
10 Years
-
9.4B
-1%
Net Income
Growth Rates:
1 Year
+12%
3 Years
+75%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Epiroc AB

Revenue
60.3B SEK
Cost of Revenue
-37.2B SEK
Gross Profit
23.1B SEK
Operating Expenses
-10B SEK
Operating Income
13.2B SEK
Other Expenses
-3.8B SEK
Net Income
9.4B 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
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%
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)
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%
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)
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)
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)
Depreciation & Amortization
0
0
0
(380)
0
0
0
(429)
0
0
0
(571)
0
0
0
(831)
Other Operating Expenses
(158)
(235)
(257)
(12)
(1 106)
(307)
(313)
(49)
145
487
560
1
93
(211)
(270)
(25)
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%
Pre-Tax Income
Interest Income Expense
(239)
(252)
(267)
(433)
(282)
(275)
(126)
109
(14)
7
(89)
(177)
(324)
(432)
(555)
(1 248)
Non-Reccuring Items
0
0
0
13
0
0
0
166
0
0
0
7
0
0
0
346
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
2
0
0
0
1
0
0
0
2
Total Other Income
0
0
0
(111)
0
0
0
(66)
(51)
(117)
(118)
(19)
(175)
37
(147)
(48)
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%
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)
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
Income to Minority Interest
(10)
(9)
(11)
(11)
(12)
(13)
(12)
(11)
(11)
(12)
(13)
(14)
(14)
(19)
(24)
(27)
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%
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%

See Also

Summary
EPIPF intrinsic value, competitors valuation, and company profile.
DCF Valuation
EPIPF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EPIPF stock valuation using valuation multiples.
Wall Street Estimates
EPIPF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EPIPF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.