Epiroc AB (publ)
EPIPF · OTC
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | $1 | $8 | $9 | $7 |
| Short-Term Investments | $0 | $1 | $2 | $0 |
| Receivables | $2 | $16 | $15 | $16 |
| Inventory | $2 | $18 | $18 | $19 |
| Other Curr. Assets | $0 | $1 | $1 | $3 |
| Total Curr. Assets | $5 | $44 | $46 | $45 |
| Property Plant & Equip (Net) | $1 | $9 | $9 | $9 |
| Goodwill | $0 | $0 | $0 | $17 |
| Intangibles | $2 | $22 | $23 | $8 |
| Long-Term Investments | $0 | $2 | $0 | $1 |
| Tax Assets | $0 | $1 | $1 | $2 |
| Other NC Assets | $0 | $0 | $2 | $1 |
| Total NC Assets | $4 | $35 | $35 | $38 |
| Other Assets | $0 | $0 | $0 | $0 |
| Total Assets | $9 | $79 | $81 | $84 |
| Liabilities | – | – | – | – |
| Payables | $1 | $6 | $6 | $6 |
| Short-Term Debt | $0 | $0 | $2 | $2 |
| Tax Payable | $0 | $0 | $1 | $0 |
| Deferred Revenue | $0 | $0 | $0 | $0 |
| Other Curr. Liab. | $1 | $15 | $8 | $10 |
| Total Curr. Liab. | $2 | $22 | $17 | $18 |
| LT Debt | $2 | $0 | $0 | $19 |
| Deferred Rev, NC | $0 | $0 | $0 | $0 |
| Deferred Tax Liab, NC | $0 | $1 | $1 | $2 |
| Other NC Liab. | $0 | $18 | $20 | $1 |
| Total NC Liab. | $2 | $19 | $21 | $22 |
| Other Liabilities | $0 | $0 | $0 | $0 |
| Cap. Leases | $0 | $0 | $0 | $3 |
| Total Liabilities | $4 | $41 | $38 | $40 |
| Equity | – | – | – | – |
| Pref Stock | $0 | $0 | $0 | $0 |
| Common Stock | $0 | $1 | $1 | $1 |
| Retained Earnings | $4 | $38 | $42 | $40 |
| AOCI | $0 | $0 | $0 | $2 |
| Other Equity | $0 | $0 | $0 | $0 |
| Total Equity | $4 | $39 | $42 | $43 |
| Supplemental Information | – | – | – | – |
| Minority Interest | $0 | $0 | $0 | $0 |
| Total Liab. & Tot. Equity | $9 | $79 | $81 | $84 |
| Net Debt | $1 | -$7 | -$7 | $15 |