Epiroc AB (publ)
EPIAF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $64 | $60 | $50 | $40 |
| % Growth | 5.4% | 21.4% | 25.3% | – |
| Cost of Goods Sold | $41 | $37 | $31 | $24 |
| Gross Profit | $23 | $23 | $19 | $15 |
| % Margin | 36.1% | 38.4% | 38.3% | 39% |
| R&D Expenses | $2 | $2 | $1 | $1 |
| G&A Expenses | $5 | $4 | $4 | $3 |
| SG&A Expenses | $9 | $8 | $7 | $5 |
| Sales & Mktg Exp. | $4 | $4 | $3 | $2 |
| Other Operating Expenses | -$1 | -$0 | $0 | $0 |
| Operating Expenses | $11 | $10 | $8 | $7 |
| Operating Income | $12 | $13 | $11 | $9 |
| % Margin | 19.5% | 21.8% | 22.4% | 22.7% |
| Other Income/Exp. Net | -$1 | -$1 | -$0 | -$0 |
| Pre-Tax Income | $11 | $12 | $11 | $9 |
| Tax Expense | $3 | $3 | $2 | $2 |
| Net Income | $9 | $9 | $8 | $7 |
| % Margin | 13.7% | 15.6% | 16.9% | 17.8% |
| EPS | 7.23 | 7.81 | 6.96 | 5.85 |
| % Growth | -7.4% | 12.2% | 19% | – |
| EPS Diluted | 7.23 | 7.81 | 6.95 | 5.84 |
| Weighted Avg Shares Out | 1 | 1 | 1 | 1 |
| Weighted Avg Shares Out Dil | 1 | 1 | 1 | 1 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $1 | $1 | $0 | $0 |
| Depreciation & Amortization | $3 | $3 | $2 | $2 |
| EBITDA | $16 | $16 | $13 | $11 |
| % Margin | 24.9% | 26.3% | 26.3% | 27.4% |