Also trades as: EDRVF (OTC) · $vol 0M · EDRVY (OTC) · $vol 0M

€12.77 ($14.38)

+0.20 (+1.59%)

Weekly Expected Move ±4.5%

€12 €12 €13 €13 €14

LIS · Utilities · Renewable Utilities · Tech Score Sell · Power 39 · €13.5B mcap · 295M float · 0.327% daily turnover

Revenue

$2.7B +0.1% ▲

5Y CAGR: +9.3%

Gross Profit

$906M -60.9% ▼

5Y CAGR: -8.7%

Operating Income

$904M +719.1% ▲

5Y CAGR: -3.0%

Net Income

$216M +138.8% ▲

5Y CAGR: -17.2%

EPS (Diluted)

$0.21 +138.9% ▲

5Y CAGR: -19.7%

EBITDA

$904M -38.8% ▼

5Y CAGR: -10.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.8B	$2.4B	$2.5B	$2.7B	$2.7B
YoY Growth	+2.1%	+35.1%	+6.5%	+6.1%	+0.1%
Cost of Revenue	$339M	$446M	$254M	$367M	$1.8B
Gross Profit	$1.4B	$1.9B	$769M	$2.3B	$906M
Gross Margin	80.8%	81.3%	30.4%	86.3%	33.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$29M	$42M	$0	$0	$0
Operating Expenses	$870M	$326M	$206M	$2.2B	$2M
Operating Income	$1.2B	$1.4B	$875M	$110M	$904M
Operating Margin	65.4%	59.3%	34.5%	4.1%	33.6%
Interest Expense	$154M	$327M	$428M	$331M	$362M
Income Before Tax	$903M	$962M	$561M	-$382M	$476M
Tax Expense	$90M	$142M	$102M	$22M	$168M
Net Income	$655M	$616M	$309M	-$556M	$216M
Net Margin	37.2%	25.9%	12.2%	-20.7%	8.0%
EPS (Diluted)	$0.69	$0.64	$0.31	$-0.54	$0.21
EBITDA	$1.6B	$1.8B	$941M	$1.5B	$904M
Shares Outstanding	947M	961M	1.01B	1.03B	1.05B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$521M	$590M	$763M	$556M	$588M	$676M	$584M	$697M
Cost of Revenue	$397M	$212M	$437M	$100M	$461M	$439M	$112M	$482M
Gross Profit	$124M	$1.1B	$326M	$456M	$127M	$238M	$472M	$215M
Gross Margin	23.8%	188.3%	42.7%	82.0%	21.6%	35.1%	80.8%	30.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$200K	$107M	-$14M	$0	$59M	$0
Operating Expenses	-$118K	$1.6B	$200K	-$10M	-$14M	$1M	$59M	$59M
Operating Income	$124M	-$424M	$326M	$466M	$141M	$236M	$413M	$156M
Operating Margin	23.8%	-71.8%	42.7%	83.8%	24.0%	34.9%	70.7%	22.4%
Interest Expense	$77M	$206M	$95M	$128M	$49M	$91M	$0	$0
Income Before Tax	$38M	-$757M	$116M	$107M	$60M	$193M	$145M	$109M
Tax Expense	$14M	-$42M	$41M	$31M	$36M	$60M	$39M	-$32M
Net Income	-$59K	-$766M	$52M	$42M	$13M	$109M	$70M	$113M
Net Margin	-0.0%	-129.9%	6.8%	7.5%	2.3%	16.1%	12.0%	16.2%
EPS (Diluted)	$-0.00	$-0.74	$0.05	$0.04	$0.01	$0.10	$0.07	$0.11
EBITDA	$323M	$857M	$437M	$392M	$411M	$482M	$312M	$431M
Shares Outstanding	1.04B	1.04B	1.04B	1.05B	1.05B	1.05B	1.05B	1.06B

EDPR.LS LIS