eQ Oyj

LSE:0DK7.LFinancial Services

——At close · Market cap — · Next earnings Fri 23 Oct

EUR millions	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	YoY
Revenue	57.4	75.4	79.7	71.6	66.2	60.7	−8.3%
Cost of revenue	1.5	1.6	1.8	0.5	2.0	3.0	+49.2%
Gross profit	55.9	73.8	77.9	71.0	64.2	57.7	−10.1%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	23.8	29.1	29.5	28.3	29.6	0.0	−100.0%
Selling & marketing	21.8	26.9	27.0	25.8	25.2	0.0	−100.0%
Operating expenses	25.1	26.1	32.2	31.3	29.6	30.3	+2.2%
Operating income	30.8	47.7	45.7	39.7	34.5	27.4	−20.7%
Interest expense	0.0	0.0	0.0	0.0	0.0	0.0	—
Interest income	0.0	0.0	0.1	0.0	0.0	1.2	—
Other income / expense	(0.0)	0.0	0.0	0.0	0.0	(0.0)	—
Pre-tax income	30.8	47.7	45.7	39.7	34.5	27.4	−20.7%
Income tax	6.1	9.6	9.4	8.2	7.1	5.8	−18.7%
Net income	24.6	38.1	36.3	31.5	27.4	21.6	−21.2%
Discontinued operations	0.0	0.0	0.0	0.0	0.0	0.0	—
Other net income adjustments	0.0	0.0	0.0	0.0	0.0	0.0	—
EPS, basic (per share)	0.64	0.96	0.90	0.77	0.66	0.52	−21.2%
EPS, diluted (per share)	0.60	0.93	0.87	0.75	0.65	0.50	−23.1%
EBITDA	31.1	48.0	46.1	41.0	35.7	28.5	−20.1%
Depreciation & amortization	0.4	0.3	0.3	1.3	1.2	1.1	−3.1%
Weighted average shares (shares)	38,448,000	39,632,000	40,430,000	40,746,000	41,407,000	41,407,198	+0.0%
Weighted average diluted shares (shares)	41,016,666	40,944,086	41,749,425	42,032,000	42,161,538	43,114,285	+2.3%
Gross margin	97.3%	97.8%	97.8%	99.2%	97.0%	95.1%	−1.9 pts
Operating margin	53.6%	63.2%	57.4%	55.5%	52.2%	45.1%	−7.0 pts
Net margin	42.8%	50.5%	45.6%	44.0%	41.4%	35.6%	−5.8 pts

EUR millionsUpdated Tue 31 Mar ·

ⓘ

Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.