EPEN.ST STO
Ependion AB
1W: +0.3%
1M: +1.0%
3M: +9.8%
YTD: +52.0%
1Y: +19.9%
3Y: +26.3%
5Y: +153.0%
kr 155.40 ($15.49)
-0.80 (-0.51%)
Weekly Expected Move ±3.4%
kr 145
kr 150
kr 155
kr 161
kr 166
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$2.2B
-1.2% ▼
5Y CAGR: +9.2%
Gross Profit
$1.2B
+3.9% ▲
5Y CAGR: +10.8%
Operating Income
$241M
-3.8% ▼
5Y CAGR: +48.5%
Net Income
$147M
-7.1% ▼
EPS (Diluted)
$4.53
-15.8% ▼
EBITDA
$433M
+27.7% ▲
5Y CAGR: +33.0%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $1.6B | $2.1B | $2.5B | $2.3B | $2.2B |
| YoY Growth | +12.6% | +31.5% | +16.1% | -8.6% | -1.2% |
| Cost of Revenue | $852M | $1.1B | $1.2B | $1.1B | $1.0B |
| Gross Profit | $767M | $1.0B | $1.2B | $1.1B | $1.2B |
| Gross Margin | 47.4% | 47.4% | 49.5% | 50.8% | 53.5% |
| R&D Expenses | $202M | $191M | $213M | $220M | $260M |
| SG&A Expenses | $509M | $620M | $684M | $682M | $692M |
| Operating Expenses | $711M | $811M | $897M | $897M | $952M |
| Operating Income | $55M | $198M | $326M | $251M | $241M |
| Operating Margin | 3.4% | 9.3% | 13.2% | 11.1% | 10.8% |
| Interest Expense | $20M | $24M | $47M | $44M | $38M |
| Income Before Tax | $50M | $186M | $275M | $206M | $194M |
| Tax Expense | $14M | $40M | $75M | $49M | $47M |
| Net Income | $36M | $146M | $201M | $158M | $147M |
| Net Margin | 2.2% | 6.9% | 8.1% | 7.0% | 6.6% |
| EPS (Diluted) | $1.23 | $5.00 | $6.86 | $5.38 | $4.53 |
| EBITDA | $153M | $290M | $401M | $339M | $433M |
| Shares Outstanding | 29M | 29M | 29M | 29M | 32M |