Also trades as: EQPA3.SA (SAO) · $vol 0M · EQPA7.SA (SAO) · $vol 0M · EQPA6.SA (SAO) · $vol 0M

R$7.90 ($1.51)

+0.00 (+0.00%)

SAO · Utilities · Regulated Electric · Tech Score Strong Sell · Power 37 · R$17.5B mcap · 44M float · 0.0001% daily turnover

Analysis Technicals Weather Peers

Revenue

$12.2B +12.5% ▲

5Y CAGR: +15.8%

Gross Profit

$21.0B +496.4% ▲

5Y CAGR: +61.6%

Operating Income

$20.2B +652.1% ▲

5Y CAGR: +70.4%

Net Income

$19.2B +873.9% ▲

5Y CAGR: +93.0%

EPS (Diluted)

$8.71 +878.7% ▲

5Y CAGR: +92.4%

EBITDA

$20.9B +574.2% ▲

5Y CAGR: +69.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$8.1B	$8.5B	$10.4B	$10.9B	$12.2B
YoY Growth	+38.2%	+4.8%	+21.9%	+4.7%	+12.5%
Cost of Revenue	$6.2B	$5.6B	$6.9B	$7.3B	$0
Gross Profit	$2.0B	$2.9B	$3.5B	$3.5B	$21.0B
Gross Margin	24.1%	34.2%	33.7%	32.4%	171.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$247M	$260M	$164M	$279M	$698M
Operating Expenses	$640M	$649M	$423M	$823M	$0
Operating Income	$1.7B	$2.3B	$3.1B	$2.7B	$20.2B
Operating Margin	21.2%	26.5%	29.6%	24.8%	165.6%
Interest Expense	$177M	$344M	$412M	$475M	$0
Income Before Tax	$1.3B	$1.7B	$2.6B	$2.2B	$19.5B
Tax Expense	$274M	$179M	$327M	$218M	$252M
Net Income	$1.0B	$1.6B	$2.2B	$2.0B	$19.2B
Net Margin	12.6%	18.3%	21.4%	18.2%	157.4%
EPS (Diluted)	$0.46	$0.70	$1.01	$0.89	$8.71
EBITDA	$1.9B	$2.5B	$3.4B	$3.1B	$20.9B
Shares Outstanding	2.21B	2.21B	2.20B	2.21B	2.21B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.9B	$3.0B	$2.5B	$2.8B	$3.0B	$4.0B	$2.8B	$3.2B
Cost of Revenue	$2.0B	$2.2B	$1.8B	$2.2B	$2.3B	$2.6B	$2.0B	$2.3B
Gross Profit	$901M	$801M	$640M	$561M	$648M	$1.4B	$734M	$924M
Gross Margin	31.0%	26.8%	25.7%	20.2%	21.9%	35.6%	26.5%	28.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$80M	$69M	$63M	$79M	$82M	$72M	$77M	$92M
Operating Expenses	$174M	$218M	$1M	-$11M	-$19M	$166M	$91M	$210M
Operating Income	$749M	$623M	$638M	$572M	$667M	$644M	$643M	$714M
Operating Margin	25.8%	20.9%	25.6%	20.6%	22.6%	16.1%	23.2%	22.0%
Interest Expense	$106M	$154M	$161M	$143M	$194M	$237M	$210M	$215M
Income Before Tax	$659M	$425M	$486M	$425M	$453M	$440M	$458M	$470M
Tax Expense	$103M	-$81M	$93M	$64M	$65M	$30M	$73M	$84M
Net Income	$556M	$506M	$393M	$361M	$389M	$410M	$384M	$386M
Net Margin	19.2%	16.9%	15.8%	13.0%	13.2%	10.3%	13.8%	11.9%
EPS (Diluted)	$0.25	$0.23	$1.78	$0.16	$0.18	$0.19	$0.17	$0.17
EBITDA	$832M	$660M	$740M	$774M	$696M	$851M	$805M	$888M
Shares Outstanding	2.20B	2.21B	220M	2.20B	2.21B	2.21B	2.21B	2.21B

EQPA5.SA SAO