EQT

Value 202020212022202320242025 TTM Total revenue 3.06 B3.06 B7.5 B6.91 B5.27 B8.64 B 9.54 B Gross profit 1.35 B1.12 B5.38 B4.75 B3.36 B7.11 B 7.99 B Operating expenses 3.94 B4.43 B4.78 B4.59 B4.59 B5.39 B 5.49 B Selling/general/admin expenses 174.77 M196.31 M252.65 M236.17 M336.72 M380.07 M 409.2 M Research & development —————— — Operating income -877.67 M-1.36 B2.72 B2.31 B685.3 M3.25 B 4.05 B Non-Operating Income, Total 308.48 M-3.68 B-4.64 B1.85 B917.18 M511.48 M 305.36 M Interest expense, net of interest capitalized 271.2 M308.9 M249.66 M219.66 M454.82 M438.69 M 387.69 M Non-Operating Income, excl. Interest Expenses 1.77 M-4.01 B-4.9 B1.63 B436.38 M67.96 M -87.44 M Unusual income/expense 35.51 M19.11 M11.28 M1.23 M25.98 M4.83 M 5.11 M Pretax income -1.27 B-1.59 B2.33 B2.1 B264.19 M2.98 B 3.84 B Equity in earnings ——-50.22 M-18.69 M-66.2 M-257.23 M -245.68 M Taxes -298.86 M-434.18 M553.72 M368.95 M22.08 M651.88 M 855.89 M Non-controlling/minority interest -10 K1.25 M9.98 M-688 K11.54 M286.41 M 277.35 M After tax other income/expense -37.41 M-66.24 M-32.65 M-16.94 M-15.07 M-15.12 M -22.27 M Net income before discontinued operations -967.17 M-1.16 B1.77 B1.74 B230.58 M2.04 B 2.71 B Discontinued operations 0————— — Net income -967.17 M-1.16 B1.77 B1.74 B230.58 M2.04 B 2.71 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -967.17 M-1.16 B1.78 B1.74 B230.66 M2.04 B 2.71 B Basic earnings per share (Basic EPS) —-3.584.794.560.453.33 4.34 Diluted earnings per share (Diluted EPS) —-3.584.384.220.453.31 4.31 Average basic shares outstanding —323.2 M370.05 M380.9 M509.6 M611.57 M — Diluted shares outstanding —323.2 M406.5 M413.22 M514.59 M615.72 M — EBITDA 515.8 M315.73 M4.38 B4.05 B2.85 B5.85 B 6.75 B EBIT -877.67 M-1.36 B2.72 B2.31 B685.3 M3.25 B 4.05 B Cost of revenue 1.71 B1.94 B2.12 B2.16 B1.92 B1.53 B 1.55 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 1.39 B1.68 B1.67 B1.73 B2.16 B2.6 B 2.7 B