Also trades as: EPRO-B.ST (STO) · $vol 2M

$4.65

+0.00 (+0.00%)

OTC · Industrials · Industrial - Machinery · Tech Score Sell · Power 44 · $1.3B mcap · 226M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$12.1B -3.5% ▼

5Y CAGR: +10.8%

Gross Profit

$4.1B -4.1% ▼

5Y CAGR: +11.9%

Operating Income

$1.0B -18.3% ▼

5Y CAGR: +21.0%

Net Income

$734M -8.6% ▼

5Y CAGR: +21.4%

EPS (Diluted)

$2.55 -8.6% ▼

5Y CAGR: +21.3%

EBITDA

$1.5B -13.8% ▼

5Y CAGR: +18.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$7.9B	$11.0B	$11.8B	$12.6B	$12.1B
YoY Growth	+8.2%	+40.4%	+7.3%	+6.2%	-3.5%
Cost of Revenue	$5.2B	$7.4B	$7.8B	$8.3B	$8.0B
Gross Profit	$2.7B	$3.6B	$4.0B	$4.3B	$4.1B
Gross Margin	33.7%	32.8%	33.7%	34.3%	34.2%
R&D Expenses	$333M	$381M	$0	$0	$0
SG&A Expenses	$2.0B	$2.6B	$2.8B	$3.1B	$3.1B
Operating Expenses	$2.0B	$2.7B	$2.8B	$3.1B	$3.1B
Operating Income	$592M	$955M	$1.2B	$1.2B	$1.0B
Operating Margin	7.5%	8.7%	9.7%	9.8%	8.3%
Interest Expense	$17M	$144M	$284M	$247M	$101M
Income Before Tax	$587M	$895M	$1.0B	$1.1B	$932M
Tax Expense	$101M	$209M	$259M	$295M	$198M
Net Income	$487M	$686M	$775M	$803M	$734M
Net Margin	6.2%	6.2%	6.5%	6.4%	6.0%
EPS (Diluted)	$1.69	$2.39	$2.70	$2.79	$2.55
EBITDA	$892M	$1.5B	$1.6B	$1.8B	$1.5B
Shares Outstanding	288M	287M	287M	287M	287M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.9B	$3.3B	$3.1B	$3.2B	$2.8B	$3.1B	$2.8B	$3.0B
Cost of Revenue	$1.9B	$2.2B	$2.0B	$2.1B	$2.0B	$2.0B	$1.8B	$1.9B
Gross Profit	$1.0B	$1.1B	$1.1B	$1.1B	$840M	$1.1B	$1.0B	$1.1B
Gross Margin	34.5%	33.2%	36.0%	34.8%	30.0%	35.4%	35.9%	36.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$742M	$769M	$802M	$774M	$805M	$759M	$775M	$774M
Operating Expenses	$742M	$767M	$800M	$773M	$805M	$759M	$775M	$773M
Operating Income	$269M	$339M	$306M	$340M	$35M	$329M	$225M	$324M
Operating Margin	9.2%	10.2%	10.0%	10.6%	1.2%	10.7%	8.1%	10.7%
Interest Expense	$29M	$145M	$286M	$55M	$46M	$18M	$57M	$44M
Income Before Tax	$239M	$308M	$285M	$318M	$15M	$315M	$211M	$307M
Tax Expense	$52M	$93M	$86M	$101M	-$25M	$36M	$54M	$77M
Net Income	$187M	$215M	$199M	$217M	$40M	$279M	$157M	$230M
Net Margin	6.4%	6.5%	6.5%	6.8%	1.4%	9.1%	5.7%	7.6%
EPS (Diluted)	$0.65	$0.75	$0.69	$0.75	$0.14	$0.97	$0.55	$0.80
EBITDA	$410M	$486M	$710M	$504M	$194M	$463M	$353M	$481M
Shares Outstanding	287M	287M	287M	287M	287M	287M	287M	287M

ECTXF OTC