€68.80 ($77.09)

+0.40 (+0.58%)

Weekly Expected Move ±2.1%

€66 €67 €68 €70 €71

XETRA · Utilities · Diversified Utilities · Tech Score Neutral · Power 48 · €22.2B mcap · 42M float · 0.0006% daily turnover

Analysis Technicals Weather Peers

Revenue

$34.4B -0.4% ▼

5Y CAGR: +11.8%

Gross Profit

$3.1B -65.9% ▼

5Y CAGR: -11.3%

Operating Income

$1.6B -39.4% ▼

5Y CAGR: +2.2%

Net Income

-$207M -116.6% ▼

EPS (Diluted)

$-0.70 -115.7% ▼

EBITDA

$3.5B -38.6% ▼

5Y CAGR: +3.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$32.1B	$56.0B	$44.4B	$34.5B	$34.4B
YoY Growth	+63.2%	+74.2%	-20.7%	-22.3%	-0.4%
Cost of Revenue	$25.7B	$50.8B	$35.2B	$25.5B	$31.3B
Gross Profit	$6.5B	$5.2B	$9.2B	$9.0B	$3.1B
Gross Margin	20.1%	9.3%	20.7%	26.0%	8.9%
R&D Expenses	$39M	$28M	$48M	$0	$59M
SG&A Expenses	$805M	$1.1B	$1.6B	$1.4B	$1.5B
Operating Expenses	$5.9B	$5.0B	$5.9B	$6.4B	$1.5B
Operating Income	$1.4B	$972M	$3.3B	$2.6B	$1.6B
Operating Margin	4.2%	1.7%	7.5%	7.6%	4.6%
Interest Expense	$332M	$406M	$846M	$805M	$596M
Income Before Tax	$513M	$2.4B	$2.8B	$2.7B	$840M
Tax Expense	$72M	$552M	$1.0B	$868M	$389M
Net Income	$363M	$1.7B	$1.5B	$1.2B	-$207M
Net Margin	1.1%	3.1%	3.5%	3.6%	-0.6%
EPS (Diluted)	$1.34	$6.42	$5.68	$4.47	$-0.70
EBITDA	$2.4B	$4.9B	$5.7B	$5.6B	$3.5B
Shares Outstanding	271M	271M	271M	271M	295M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$7.7B	$7.8B	$10.0B	$7.5B	$8.3B	$8.6B	$9.7B	$9.4B
Cost of Revenue	$5.7B	$5.8B	$7.5B	$5.8B	$7.5B	$8.3B	$8.6B	$7.5B
Gross Profit	$2.1B	$1.9B	$2.5B	$1.8B	$787M	$269M	$1.2B	$1.9B
Gross Margin	26.6%	25.1%	24.7%	23.4%	9.4%	3.1%	12.2%	20.0%
R&D Expenses	$0	$45M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$200K	$1.5B	$709M	$0	$565M	$891M	$1.3B	$0
Operating Expenses	$1.4B	$2.4B	$1.4B	$1.5B	$273M	-$184M	$507M	$1.6B
Operating Income	$641M	-$455M	$1.1B	$246M	$514M	$453M	$680M	$262M
Operating Margin	8.3%	-5.9%	11.0%	3.3%	6.2%	5.3%	7.0%	2.8%
Interest Expense	$370M	$48M	$354M	$349M	$285M	$307M	$356M	$247M
Income Before Tax	$474M	-$137M	$1.0B	$148M	$377M	-$690M	$457M	$426M
Tax Expense	$113M	$100M	$246M	$64M	$113M	-$33M	$122M	$77M
Net Income	$234M	-$335M	$554M	-$91M	$126M	-$796M	$96M	$128M
Net Margin	3.0%	-4.3%	5.6%	-1.2%	1.5%	-9.3%	1.0%	1.4%
EPS (Diluted)	$0.87	$-1.24	$2.00	$-0.33	$0.40	$-2.45	$0.29	$0.39
EBITDA	$1.3B	$976M	$1.9B	$1.0B	$1.1B	$1.4B	$1.3B	$1.2B
Shares Outstanding	271M	271M	271M	278M	315M	324M	324M	324M

EBK.DE XETRA