Financhill
Sell
27

EQNR Quote, Financials, Valuation and Earnings

Last price:
$23.15
Seasonality move :
4.96%
Day range:
$22.86 - $23.05
52-week range:
$21.41 - $28.27
Dividend yield:
6.34%
P/E ratio:
10.94x
P/S ratio:
0.57x
P/B ratio:
1.43x
Volume:
2.7M
Avg. volume:
3.7M
1-year change:
1.41%
Market cap:
$57.9B
Revenue:
$102.1B
EPS (TTM):
$2.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $45.8B $87.8B $149B $106.8B $102.1B
Revenue Growth (YoY) -23.92% 91.51% 69.72% -28.29% -4.43%
 
Cost of Revenues $40.7B $55.5B $71.5B $70.7B $71.8B
Gross Profit $5.1B $32.3B $77.5B $36.1B $30.3B
Gross Profit Margin 11.16% 36.79% 52.04% 33.81% 29.64%
 
R&D Expenses $255.1M $291M $308M $311M $346.7M
Selling, General & Admin $706M $780M $986M $1.2B $1.3B
Other Inc / (Exp) $355M -$711M $662M $1.5B -$112M
Operating Expenses $709.1M $780M $986M $1.2B $1.3B
Operating Income $4.4B $31.5B $76.6B $34.9B $29B
 
Net Interest Expenses $984.2M $770M $930M $1.1B $1.1B
EBT. Incl. Unusual Items -$4.3B $31.3B $78B $37.9B $30.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $23B $49.9B $26B $22.1B
Net Income to Company -$4.3B $31.6B $78.6B $37.9B $30.9B
 
Minority Interest in Earnings $14.1M $14M -$3M $19M $22.9M
Net Income to Common Excl Extra Items -$5.5B $8.6B $28.7B $11.9B $8.8B
 
Basic EPS (Cont. Ops) -$1.69 $2.64 $9.06 $3.93 $3.11
Diluted EPS (Cont. Ops) -$1.69 $2.63 $9.03 $3.93 $3.10
Weighted Average Basic Share $3.3B $3.2B $3.2B $3B $2.8B
Weighted Average Diluted Share $3.3B $3.3B $3.2B $3B $2.8B
 
EBITDA $14.4B $42.4B $83.4B $46.1B $39.3B
EBIT $4.4B $31.5B $76.6B $34.9B $29B
 
Revenue (Reported) $45.8B $87.8B $149B $106.8B $102.1B
Operating Income (Reported) $4.4B $31.5B $76.6B $34.9B $29B
Operating Income (Adjusted) $4.4B $31.5B $76.6B $34.9B $29B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21.8B $42.7B $25.9B $25.4B $26B
Revenue Growth (YoY) 92.58% 96.44% -39.33% -1.96% 2.29%
 
Cost of Revenues $14.1B $16.2B $17.3B $18.3B $19.8B
Gross Profit $7.7B $26.5B $8.6B $7.1B $6.2B
Gross Profit Margin 35.33% 62.03% 33.25% 27.83% 24.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $145M $221M $295M $304M $257.8M
Other Inc / (Exp) -$195M $1.1B -$180M $274M --
Operating Expenses $145M $221M $295M $304M $257.8M
Operating Income $7.5B $26.3B $8.3B $6.8B $6B
 
Net Interest Expenses $309M $336M $412M $370M $365.7M
EBT. Incl. Unusual Items $9B $27.1B $7.5B $7.3B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.6B $17.8B $5B $5B $4.9B
Net Income to Company $9B $27.2B $7.5B $7.3B $4.7B
 
Minority Interest in Earnings $3M -$13M $4M $3M $7M
Net Income to Common Excl Extra Items $1.4B $9.4B $2.5B $2.3B -$203.9M
 
Basic EPS (Cont. Ops) $0.43 $2.98 $0.84 $0.83 -$0.08
Diluted EPS (Cont. Ops) $0.43 $2.97 $0.84 $0.82 -$0.08
Weighted Average Basic Share $3.2B $3.1B $3B $2.8B $2.5B
Weighted Average Diluted Share $3.3B $3.2B $3B $2.8B $2.5B
 
EBITDA $10.1B $26.3B $10.8B $9.2B $8.5B
EBIT $7.5B $26.3B $8.3B $6.8B $6B
 
Revenue (Reported) $21.8B $42.7B $25.9B $25.4B $26B
Operating Income (Reported) $7.5B $26.3B $8.3B $6.8B $6B
Operating Income (Adjusted) $7.5B $26.3B $8.3B $6.8B $6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $68.6B $147.1B $111.8B $104.8B $106.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49.8B $69.2B $67.8B $72.7B $77.1B
Gross Profit $18.8B $77.9B $44B $32.1B $29.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $709M $930M $1.1B $1.4B $1.2B
Other Inc / (Exp) -$1.3B $2.3B -$601M $798M --
Operating Expenses $709.8M $930M $1.1B $1.4B $1.2B
Operating Income $18.1B $76.9B $42.9B $30.7B $28.7B
 
Net Interest Expenses $1.3B $1.2B $1.7B $1.5B $1.4B
EBT. Incl. Unusual Items $17.1B $76.9B $42.6B $32.1B $27.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.3B $53.1B $25.8B $22.7B $21.7B
Net Income to Company $17B $77.3B $43B $32.1B $27.6B
 
Minority Interest in Earnings $17M -$2M $16M $25M $18M
Net Income to Common Excl Extra Items $2.8B $24.2B $17.2B $9.4B $5.7B
 
Basic EPS (Cont. Ops) $0.85 $7.60 $5.55 $3.27 $2.11
Diluted EPS (Cont. Ops) $0.85 $7.58 $5.54 $3.26 $2.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $28.2B $83.9B $52B $40.4B $38.7B
EBIT $18.1B $76.9B $42.9B $30.7B $28.7B
 
Revenue (Reported) $68.6B $147.1B $111.8B $104.8B $106.9B
Operating Income (Reported) $18.1B $76.9B $42.9B $30.7B $28.7B
Operating Income (Adjusted) $18.1B $76.9B $42.9B $30.7B $28.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $56.2B $115.2B $78B $76B $80.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.5B $52.2B $49.3B $53.1B $58.6B
Gross Profit $17.7B $63B $28.7B $22.9B $22.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $558M $708M $815M $993M $911.9M
Other Inc / (Exp) -$706M $2.3B $1.1B $315M $117M
Operating Expenses $558M $708M $815M $993M $911.9M
Operating Income $17.2B $62.3B $27.9B $21.9B $21.2B
 
Net Interest Expenses $925M $929M $1.3B $1.2B $1B
EBT. Incl. Unusual Items $18.3B $63.9B $28.5B $22.8B $19.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.2B $43.3B $19.3B $16B $15.6B
Net Income to Company $18.4B $64.1B $28.5B $22.8B $19.4B
 
Minority Interest in Earnings $11M -$4M $14M $20M $15M
Net Income to Common Excl Extra Items $5.2B $20.8B $9.3B $6.8B $3.8B
 
Basic EPS (Cont. Ops) $1.60 $6.56 $3.03 $2.39 $1.39
Diluted EPS (Cont. Ops) $1.60 $6.54 $3.03 $2.38 $1.38
Weighted Average Basic Share $9.7B $9.6B $9.1B $8.5B $7.9B
Weighted Average Diluted Share $9.8B $9.6B $9.2B $8.6B $7.9B
 
EBITDA $25.1B $66.2B $34.8B $29.1B $28.4B
EBIT $17.2B $62.3B $27.9B $21.9B $21.2B
 
Revenue (Reported) $56.2B $115.2B $78B $76B $80.7B
Operating Income (Reported) $17.2B $62.3B $27.9B $21.9B $21.2B
Operating Income (Adjusted) $17.2B $62.3B $27.9B $21.9B $21.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $18.6B $35.4B $45.5B $38.9B $23.5B
Short Term Investments $11.9B $21.2B $29.9B $29.2B $15.3B
Accounts Receivable, Net $5.7B $13.3B $15.2B $10.7B $11.2B
Inventory $3.1B $3.4B $5.2B $3.8B $4B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $30.8B $61.8B $77.2B $61B $46B
 
Property Plant And Equipment $68.5B $62.1B $56.5B $58.8B $55.6B
Long-Term Investments $9.4B $8.1B $7.9B $6.9B $8.7B
Goodwill $1.5B $1.5B $1.4B $1.7B $1.4B
Other Intangibles $4.4B $3B $2.2B $2.8B $3.1B
Other Long-Term Assets -- -- -- -- -$801M
Total Assets $124.8B $147.1B $158B $143.6B $131.1B
 
Accounts Payable $2.7B $6.2B $6.2B $5.3B $6.8B
Accrued Expenses -- -- -- $2.2B $2.3B
Current Portion Of Long-Term Debt $4.6B $5.3B $4.4B $6B $7.2B
Current Portion Of Capital Lease Obligations $1.2B $1.1B $1.3B $1.3B $1.2B
Other Current Liabilities $2B $4.7B $4.4B $2.3B $2.1B
Total Current Liabilities $19.5B $39B $43.5B $35.7B $35B
 
Long-Term Debt $32.3B $29.9B $26.6B $24.5B $21.6B
Capital Leases -- -- -- -- --
Total Liabilities $90.9B $108.1B $104B $95.1B $88.8B
 
Common Stock $1.2B $1.2B $1.1B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $33.9B $39B $54B $48.5B $42.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19M $14M $1M $10M $38M
Total Equity $33.9B $39B $54B $48.5B $42.4B
 
Total Liabilities and Equity $124.8B $147.1B $158B $143.6B $131.1B
Cash and Short Terms $18.6B $35.4B $45.5B $38.9B $23.5B
Total Debt $35.5B $31.2B $30.4B $28.2B $25B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $28.8B $44.3B $40.2B $30.7B $22.4B
Short Term Investments $15B $21B $25.3B $22.7B --
Accounts Receivable, Net $11.7B $21.2B $15.1B $10.6B $10.4B
Inventory $3B $6.4B $4.8B $3.3B $3.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $49.5B $79.9B $61.8B $49B $41.4B
 
Property Plant And Equipment $64.1B $52.5B $55.9B $60.7B $60B
Long-Term Investments $7.2B $5B $5.8B $6.8B $8.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $136.8B $152.6B $139.4B $135.1B $135.8B
 
Accounts Payable $11.2B $12.6B $11.6B $9.2B $10.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $3B $5B $4B $5.9B --
Current Portion Of Capital Lease Obligations $1.1B $1.2B $1.3B $1.3B --
Other Current Liabilities $6.1B $7.9B $1.4B $4.1B --
Total Current Liabilities $29.8B $48.3B $34.3B $33.1B $33.7B
 
Long-Term Debt $30.5B $25.8B $24.5B $22.4B $25.1B
Capital Leases -- -- -- -- --
Total Liabilities $99.7B $109.9B $90.7B $90.7B $95.3B
 
Common Stock $1.2B $1.1B $1.1B $1.1B $995M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16M $8M $15M $33M $67M
Total Equity $37B $42.7B $48.7B $44.4B $40.6B
 
Total Liabilities and Equity $136.8B $152.6B $139.4B $135.1B $135.8B
Cash and Short Terms $28.8B $44.3B $40.2B $30.7B $22.4B
Total Debt $31.6B $27B $25.8B $23.7B $26.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.3B $31.6B $78.6B $37.9B $30.9B
Depreciation & Amoritzation $9.6B $10.4B $6.4B $10.6B $9.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.4B $28.8B $35.1B $24.7B $20B
 
Capital Expenditures $8.5B $8B $8.6B $10.6B $12.1B
Cash Acquisitions -- $111M -- $1.2B $1.7B
Cash From Investing -$12.1B -$16.2B -$15.9B -$12.4B -$3.5B
 
Dividends Paid (Ex Special Dividend) $2.3B $1.8B $5.4B $10.9B $8.5B
Special Dividend Paid
Long-Term Debt Issued $8.3B -- -- -- --
Long-Term Debt Repaid -$3.3B -$3.9B -$1.6B -$4.2B -$4.1B
Repurchase of Common Stock $1.1B $321M $3.3B $5.6B $6B
Other Financing Activities -- -- -$1M -- --
Cash From Financing $3B -$4.8B -$15.4B -$18.1B -$17.7B
 
Beginning Cash (CF) $3.1B $7.5B $11.5B $5.7B $7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B $7.2B $1.6B -$5.9B -$1.5B
Ending Cash (CF) $5B $14.2B $10.8B -$282M $5.1B
 
Levered Free Cash Flow $1.9B $20.8B $26.5B $14.1B $7.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $9B $27.2B $7.5B $7.3B $4.7B
Depreciation & Amoritzation $2.6B $1.3B $2.4B $2.4B $2.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $8B $6.6B $5.2B $7.1B $6.3B
 
Capital Expenditures $1.9B $2.1B $2.7B $3.1B $3.4B
Cash Acquisitions -- -- $100M -- -$60K
Cash From Investing -$1.8B $1.9B -$5.6B -$1.8B -$2.7B
 
Dividends Paid (Ex Special Dividend) $488M $1.3B $2.6B $1.9B $935.4M
Special Dividend Paid -- $200K $600K $350K --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$309M -$341M -$336M -$557M --
Repurchase of Common Stock $99M $2B $531M $4.6B $4.7B
Other Financing Activities $1M -- -- $1M --
Cash From Financing -$2.1B -$3.9B -$4.7B -$6B -$5B
 
Beginning Cash (CF) $13.8B $23.3B $14.9B $8B $8.1B
Foreign Exchange Rate Adjustment -$263M -$1.8B -$156M $98M $44.6M
Additions / Reductions $3.9B $2.8B -$5.2B -$639M -$1.3B
Ending Cash (CF) $17.4B $24.4B $9.6B $7.5B $6.8B
 
Levered Free Cash Flow $6.1B $4.5B $2.6B $4B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $17B $77.3B $43B $32.1B $27.6B
Depreciation & Amoritzation $10B $8.2B $8B $11B $10B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $23.1B $39B $26.2B $20.5B $20.4B
 
Capital Expenditures $8.4B $8.2B $10.2B $11.6B $13.5B
Cash Acquisitions $111M -- $1.2B $507M $1.3B
Cash From Investing -$10.7B -$14.4B -$16.5B -$8.9B -$6.1B
 
Dividends Paid (Ex Special Dividend) $1.5B $3.7B $10.4B $9.4B $5.8B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.4B -$2.6B -$4.1B -$4B --
Repurchase of Common Stock $103.6M $3B $5.6B $6B $6.1B
Other Financing Activities -- -- -- -- --
Cash From Financing -$6.3B -$11.9B -$19.2B -$18.1B -$11.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.9B $9.6B -$8.9B -$6.3B $2.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $14.7B $30.8B $16B $9B $6.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $18.4B $64.1B $28.5B $22.8B $19.4B
Depreciation & Amoritzation $7.5B $5.2B $6.9B $7.2B $7.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $20.7B $30.9B $22B $17.8B $17.9B
 
Capital Expenditures $5.8B $5.9B $7.5B $8.5B $9.9B
Cash Acquisitions $111M -- $1.2B $467M $26.1M
Cash From Investing -$8B -$6.2B -$6.8B -$3.3B -$5.9B
 
Dividends Paid (Ex Special Dividend) $1.2B $3.1B $8.2B $6.7B $3.9B
Special Dividend Paid -- $400K $1.9M $1.3M $350K
Long-Term Debt Issued -- -- -- -- $3.6B
Long-Term Debt Repaid -$2.3B -$1B -$3.5B -$3.2B -$2B
Repurchase of Common Stock $99M $2.7B $5.1B $5.5B $5.6B
Other Financing Activities -- -- -- $1M --
Cash From Financing -$5.2B -$12.2B -$16B -$15.9B -$10.1B
 
Beginning Cash (CF) $32.7B $64.8B $52.5B $26.4B $25B
Foreign Exchange Rate Adjustment -$433M -$3.1B -$318M -$54M $307.3M
Additions / Reductions $7B $9.4B -$1.2B -$1.5B $2.2B
Ending Cash (CF) $39.3B $71.1B $51B $24.8B $27.5B
 
Levered Free Cash Flow $14.9B $24.9B $14.4B $9.3B $8.1B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock