Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Epiroc AB (publ)

EPI-A.ST

Valuace

33

Růst

68

Zdraví

90

Cena

kr 238.10

-3.10 (-1.36%)

Návštěvnost webu

Zprávy společnosti

Výsledovka

Výsledovka

Rozvaha

Peněžní toky

V miliardách (SEK)

Revenue		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Total Revenues		62.00	62.00	63.60	60.34	49.69	39.65	36.12	40.85	38.29	31.44	27.10	28.66
Cost of Revenues		39.02	39.02	40.66	37.20	30.68	24.19	22.42	25.55	24.32	20.16	18.00	18.46
Gross Profit		22.97	22.97	22.95	23.15	19.02	15.45	13.70	15.30	13.97	11.28	9.10	10.20

Revenue		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues		16.09	15.24	15.13	15.54	17.25	15.70	16.51	14.14	15.57	15.00
Cost of Revenues		10.26	9.91	9.46	9.40	11.26	9.87	10.56	8.96	9.82	9.22
Gross Profit		5.83	5.33	5.67	6.14	5.99	5.83	5.95	5.18	5.75	5.78

Operating Income		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
R&D Expenses		0.00	0.00	0.00	1.93	1.44	1.17	1.03	1.04	0.98	0.80	0.66	0.86
Selling General & Admin Expenses		0.00	0.00	0.00	8.05	6.67	5.48	5.04	6.06	5.16	4.40	4.04	4.19
Depreciation & Amortization		3.09	3.09	3.10	2.60	2.06	1.70	1.70	2.04	1.37	1.25	1.22	1.40
Total Operating Expenses		11.01	10.29	10.56	9.96	8.11	6.70	6.09	7.18	6.50	5.18	4.70	5.05
Operating Income		12.69	12.69	12.39	13.18	11.15	9.00	7.38	8.14	7.39	5.95	4.55	5.18

Operating Income		TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.46	0.52
Selling General & Admin Expenses		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.11	1.98
Depreciation & Amortization		0.78	0.77	0.77	0.78	0.82	1.17	0.79	0.67	0.68	0.70
Total Operating Expenses		2.73	2.39	2.84	3.05	2.56	2.55	2.60	2.54	2.58	2.52
Operating Income		3.82	2.95	2.83	3.09	3.43	3.28	3.35	2.64	3.17	3.26

Net Income		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Interest Income		0.00	0.00	0.37	0.35	0.24	0.11	0.14	0.18	0.18	0.20	0.18	0.18
Interest Expense		0.69	0.69	1.32	0.58	0.22	0.14	0.15	0.14	0.17	0.27	0.23	0.30
Other Expense		-1.45	-1.45	-0.95	-0.95	-0.37	-0.03	-0.30	-0.29	-0.27	-0.29	0.01	-0.20
IBT		11.24	11.24	11.44	12.24	10.78	8.96	7.09	7.84	7.20	5.81	4.41	4.96
Income Tax Expense		2.64	2.64	2.68	2.78	2.37	1.90	1.68	1.96	1.76	1.50	1.18	1.38
Net Income		8.60	8.60	8.73	9.43	8.40	7.06	5.40	5.87	5.43	4.31	3.24	3.58

Net Income		TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.13	0.00	0.15
Interest Expense		0.12	0.24	0.13	0.21	0.30	0.26	0.27	0.00	0.44	0.33
Other Expense		-0.73	-0.38	-0.13	-0.21	-0.30	-0.26	-0.27	-0.12	-0.26	-0.33
IBT		3.09	2.57	2.70	2.88	3.13	3.01	2.66	2.64	2.91	2.93
Income Tax Expense		0.74	0.61	0.60	0.69	0.75	0.69	0.61	0.63	0.65	0.69
Net Income		2.35	1.96	2.10	2.20	2.36	2.32	2.04	2.01	2.26	2.24

Per Share Data		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
EPS		kr0.00	kr0.00	kr0.00	kr7.82	kr6.96	kr5.85	kr4.48	kr4.89	kr4.50	kr3.55	kr2.67	kr2.96
EPS Diluted		kr0.00	kr0.00	kr0.00	kr7.81	kr6.95	kr5.84	kr4.48	kr4.89	kr4.50	kr3.55	kr2.67	kr2.95
Shares Outstanding		1.21	1.21	1.21	1.21	1.21	1.21	1.20	1.20	1.21	1.21	1.21	1.21
Diluted Shares Outstanding		1.21	1.21	1.21	1.21	1.21	1.21	1.21	1.20	1.21	1.21	1.21	1.21

Per Share Data		TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.87	$1.85
EPS Diluted		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.87	$1.85
Shares Outstanding		1.21	1.21	1.21	1.21	1.21	1.21	1.21	1.21	1.21	1.21
Diluted Shares Outstanding		1.21	1.21	1.21	1.21	1.21	1.21	1.21	1.21	1.21	1.21

Current Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Cash And Equivalents		6.60	7.18	6.40	7.33	10.79	15.05	8.54	5.87	1.81	0.48	0.46
Short Term Investments		1.48	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	5.65	4.59
Total Cash & ST Investments		6.60	7.18	6.40	7.33	10.79	15.05	8.54	5.87	1.82	6.13	5.05
Accounts Receivable		15.78	16.26	10.80	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Inventory		21.37	19.19	18.75	16.95	11.86	8.93	10.51	10.52	8.27	7.06	7.15
Other Current Assets		1.48	2.58	5.18	14.20	0.00	0.00	0.00	10.57	9.07	8.09	7.60
Total Current Assets		45.23	45.20	41.12	38.48	32.90	32.31	29.15	26.96	19.15	21.28	19.81

Current Assets		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Cash And Equivalents		7.66	9.11	7.18	7.13	6.60	13.88	6.40	6.33	4.95	4.59
Short Term Investments		1.35	0.00	0.00	1.32	0.00	0.00	0.51	1.56	1.61	1.41
Total Cash & ST Investments		9.00	9.11	7.18	8.44	6.60	13.88	6.91	7.89	6.56	5.99
Accounts Receivable		16.14	16.65	16.26	15.83	14.70	13.74	10.80	10.83	11.08	10.09
Inventory		18.02	18.27	19.19	20.20	21.37	20.59	18.75	20.03	20.16	18.93
Other Current Assets		1.18	1.67	2.58	0.00	5.99	5.32	5.18	5.74	4.44	3.72
Total Current Assets		44.35	45.70	45.20	44.48	45.23	50.40	41.12	42.94	42.24	38.74

Long-Term Assets		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Net Property, Plant & Equipment		9.50	9.48	7.61	6.89	5.87	5.15	5.83	3.71	3.49	3.66	3.80
Goodwill		0.00	16.70	10.22	8.28	4.09	2.05	2.19	1.88	1.64	1.65	1.58
Intangible Assets		0.00	8.38	5.62	4.80	3.14	2.06	2.04	1.74	1.48	1.53	1.48
Long-Term Investments		1.79	0.06	0.06	0.00	0.00	0.00	0.00	0.00	0.09	-5.64	-4.58
Other Long-Term Assets		0.00	2.19	1.64	1.82	1.11	0.94	1.21	1.33	1.11	7.15	5.89
Total Long-Term Assets		35.79	38.39	26.66	23.31	15.68	11.57	11.89	9.20	8.21	8.70	8.61
Total Assets		81.02	83.59	67.78	61.78	48.58	43.89	41.04	36.16	27.36	29.98	28.42

Long-Term Assets		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Net Property, Plant & Equipment		8.91	8.88	9.48	9.15	9.50	7.91	7.61	7.52	7.56	7.17
Goodwill		0.00	0.00	16.70	0.00	0.00	0.00	10.22	0.00	0.00	0.00
Intangible Assets		22.35	22.96	8.38	24.13	22.90	16.18	5.62	16.47	16.88	15.97
Long-Term Investments		2.32	0.03	0.06	0.94	1.79	1.84	1.46	0.62	0.42	0.29
Other Long-Term Assets		0.00	1.92	2.19	1.32	0.00	0.00	0.24	1.56	1.61	1.41
Total Long-Term Assets		35.01	35.16	38.39	37.09	35.79	27.54	26.66	27.71	28.05	26.57
Total Assets		79.35	80.85	83.59	81.57	81.02	77.93	67.78	70.64	70.29	65.30

Current Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Accounts Payable		6.15	5.76	5.90	6.38	5.51	3.61	4.05	4.71	3.97	2.45	2.21
Short-Term Debt		4.54	2.09	1.74	1.87	0.63	0.57	0.70	1.69	4.81	3.67	3.04
Other Current Liabilities		11.70	9.96	8.87	9.14	6.30	4.70	4.73	4.51	0.04	0.00	0.03
Current Liabilities		22.76	18.25	17.00	17.38	12.44	8.87	9.48	11.52	12.53	9.52	8.92

Current Liabilities		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Accounts Payable		5.90	5.56	5.76	5.31	6.15	6.21	5.90	6.21	7.20	7.02
Short-Term Debt		4.28	2.38	2.09	4.47	4.54	2.29	2.15	3.10	3.83	2.99
Other Current Liabilities		11.14	9.23	9.96	11.45	11.32	8.41	5.85	10.61	10.83	8.45
Current Liabilities		21.70	17.18	18.25	21.62	22.76	17.76	17.00	21.00	22.86	18.98

Long-Term Liabilities		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Long-Term Debt		17.98	19.47	11.82	8.87	8.56	9.49	7.72	5.09	2.25	4.19	4.10
Capital Leases		0.00	3.13	2.40	2.38	1.95	1.81	2.03	0.11	0.10	0.14	0.12
Def. Tax Liability		1.48	1.74	0.92	1.22	0.79	0.61	0.00	0.00	0.00	0.00	0.00
Total Liabilities		42.91	40.41	30.57	28.27	22.80	20.15	18.22	17.31	15.25	14.17	13.49

Long-Term Liabilities		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Long-Term Debt		17.07	18.99	19.47	18.05	17.98	17.69	11.82	10.80	10.34	8.81
Capital Leases		0.00	0.00	3.13	0.00	0.00	0.00	1.81	0.00	0.00	0.00
Def. Tax Liability		1.32	1.50	1.74	1.50	1.48	0.96	0.92	0.95	1.05	1.21
Total Liabilities		40.76	38.38	40.41	41.94	42.91	37.17	30.57	33.50	35.09	29.84

Total Common Equity		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Common Stock		0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.02	0.02	0.02
Retained Earnings		37.20	39.95	35.45	30.23	25.14	24.22	22.26	18.30	12.08	15.79	14.82
Comprehensive Income		0.00	2.19	0.77	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity		37.70	42.76	36.82	33.02	25.73	23.69	22.76	18.80	12.10	15.81	14.84

Total Common Equity		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Common Stock		0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50	0.50
Retained Earnings		38.08	41.60	39.95	38.73	37.20	39.87	35.45	36.14	34.20	34.49
Comprehensive Income		0.00	0.00	2.19	0.00	0.00	0.00	0.77	0.00	0.00	0.00
Total Common Equity		38.58	42.10	42.76	39.23	37.70	40.37	36.82	36.64	34.70	34.99

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Total Debt		22.51	21.57	13.98	10.74	9.18	10.06	8.42	6.78	7.06	7.87	7.15
Book Value		38.10	43.18	37.21	33.51	25.79	23.74	22.81	18.85	12.11	15.81	14.93

Other		2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023	1-2023
Total Debt		0.02	0.37	0.42	0.41	0.41	0.40	0.39	0.50	0.51	0.48
Book Value		38.58	42.10	42.76	39.23	37.70	40.37	36.82	36.64	34.70	34.99

Cash Flow From Operating Activities		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Net Income		9.57	11.93	12.39	9.43	11.15	9.00	7.38	8.14	7.39	5.95	4.55	5.18
Depreciation & Amortization		2.85	3.09	3.10	2.61	2.13	1.75	1.75	1.98	1.37	1.25	1.22	1.40
Stock-Based Compensation		0.02	0.00	0.00	0.06	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change Working Capital		-2.16	-1.08	-0.57	-3.71	-3.74	-0.62	1.12	0.34	-1.88	-0.42	0.90	0.42
Change In Accounts Receivable		-1.45	0.00	-1.62	-1.45	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Accounts Payable		3.53	0.00	-0.54	-0.18	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Change In Inventories		-2.08	0.00	1.59	-2.08	-3.24	-1.95	0.54	0.74	-1.68	-1.42	0.84	0.47
Other Non-cash Items		1.85	-2.91	-4.45	-1.25	-3.98	-2.52	-1.92	-3.22	-2.56	-1.60	-1.26	-1.13
Cash from Operations		9.19	0.00	0.00	7.14	5.56	7.61	8.33	7.23	4.32	5.18	5.40	5.86

Cash Flow From Operating Activities		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income		3.20	1.96	2.83	2.20	3.43	3.28	2.04	2.01	2.26	3.26
Depreciation & Amortization		0.78	0.77	0.77	0.78	0.82	1.17	0.79	0.67	0.68	0.70
Stock-Based Compensation		0.00	0.00	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.02
Change Working Capital		0.14	0.01	-0.45	-0.77	0.93	-0.57	-0.29	-0.64	-0.39	-0.84
Change In Accounts Receivable		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-1.45	0.00
Change In Accounts Payable		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.53	0.00
Change In Inventories		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-2.08	0.00
Other Non-cash Items		-0.98	0.22	-1.03	0.37	-1.23	-1.37	0.89	1.78	0.39	-1.20
Cash from Operations		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.94	1.92

Cash Flow From Investing Activities		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Capital Expenditure		-2.52	-1.12	-0.89	-1.04	-1.01	-0.93	-1.01	-1.02	-1.04	-0.71	-0.58	-0.68
Acquisitions		-8.36	-0.09	-9.66	-3.67	-4.69	-2.35	-0.08	-0.98	-0.55	-0.14	0.00	0.00
Investments		-0.17	0.00	0.00	-0.47	-0.35	0.00	0.00	0.54	0.00	0.00	0.00	0.00
Sales of Investment		0.11	0.00	0.00	0.00	0.00	0.00	0.00	0.28	0.00	0.00	0.00	0.00
Other Investing Activities		0.13	0.00	0.00	-0.06	0.06	-0.20	0.47	-0.46	0.25	6.39	-1.23	-2.49
Cash from Investing		-10.51	0.00	0.00	-5.24	-5.99	-3.47	-0.61	-1.66	-1.34	5.54	-1.81	-3.18

Cash Flow From Investing Activities		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure		-0.36	-0.61	-0.30	-0.27	-0.27	-0.20	-0.72	-0.61	-0.86	-0.33
Acquisitions		0.00	0.15	-0.01	-0.08	-0.28	-0.94	-8.21	0.16	-0.30	-0.01
Investments		0.00	-0.02	0.00	0.00	0.00	0.00	-0.02	-0.13	0.03	-0.05
Sales of Investment		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.11
Other Investing Activities		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.53	-0.10
Cash from Investing		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.61	-0.37

Cash Flow From Financing Activities		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Debt Repaid		-7.99	0.00	0.00	1.29	-1.38	-1.56	-2.01	-3.43	-3.99	0.00	0.00	0.00
Debt Issued		16.33	21.57	7.59	4.53	2.93	0.69	3.64	5.07	3.71	-0.81	0.72	7.15
Issuance of Common Stock		0.30	0.00	0.00	0.28	0.12	0.35	0.37	0.47	0.00	0.00	0.00	0.00
Repurchase of Common Stock		-0.57	0.00	0.00	0.00	-0.23	-3.90	0.00	-0.13	-1.31	0.00	0.00	0.00
Dividends Paid		-4.35	0.00	0.00	-4.10	-3.62	-3.02	-2.89	-2.52	0.00	-5.18	-0.38	-0.30
Other Financing Activities		1.14	0.00	0.00	-0.11	1.88	-0.30	3.54	2.60	6.35	-0.88	0.42	0.43
Cash from Financing		3.07	0.00	0.00	-2.64	-3.23	-8.44	-0.99	-3.01	1.06	-6.06	0.04	0.13

Cash Flow From Financing Activities		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.51	-0.15
Debt Issued		0.00	21.35	-0.02	-0.20	-0.96	0.01	2.54	6.00	0.59	-0.13
Issuance of Common Stock		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.03	0.05
Repurchase of Common Stock		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividends Paid		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-2.05	0.00
Other Financing Activities		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.57	0.00
Cash from Financing		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-2.09	-0.11

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Net Change in Cash		1.65	2.40	0.78	-0.93	-3.47	-4.26	6.51	2.67	4.06	1.33	0.02	-0.07
Closing Cash Balance		6.60	9.57	7.18	6.40	7.33	10.79	15.05	8.54	5.87	1.81	0.48	0.46

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		-0.48	2.39	-1.45	1.93	0.05	0.53	-7.28	7.48	0.07	1.38
Closing Cash Balance		9.57	10.05	7.66	9.11	7.18	7.13	6.60	13.88	6.40	6.33

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Free Cash Flow		6.68	8.99	8.60	5.46	4.54	6.68	7.33	6.21	3.29	4.46	4.82	5.18
Real Free Cash Flow		6.65	8.99	8.60	5.39	4.54	6.68	7.33	6.21	3.29	4.46	4.82	5.18

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		2.57	2.55	1.58	2.11	3.41	1.96	1.14	1.87	2.08	1.59
Real Free Cash Flow		2.57	2.55	1.58	2.10	3.41	1.96	1.14	1.86	2.08	1.57

Akciový screener

Kalendář zisků

Super investoři

Porovnání akcií