Educational research on US and Indian equities, ETFs, mutual funds and crypto, with screeners and a free investing academy.
All data is for educational purposes only and should not be considered investment advice.
Equiscale is operated by Syntellia LLC, a Delaware limited liability company.
© 2026 Syntellia LLC. All rights reserved.
Description not available.
Rule-based from financial data. Not advice.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 5 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $21.2B | $9.0B | $3.5B | $4.3B | 13.5% | 3.6% | 11.1% |
| 2024 | $20.5B | $8.8B | $3.1B | $5.1B | 11.6% | 7.1% | 2.1% |
| 2023 | $19.1B | $8.0B | $3.1B | $3.8B | 10.3% | 7.6% | 21.3% |
| 2022 | $17.7B | $6.8B | $2.5B | $3.1B | 8.2% | - | - |
| 2021 | - | - | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2025 |
|---|---|
| Total Revenue | 21,193 |
| Operating Revenue | 21,193 |
| Cost Of Revenue | 8,612 |
| Gross Profit | 12,581 |
| Operating Expense | 6,883 |
| Selling General And Administration | 6,883 |
| Total Expenses | 15,495 |
| Operating Income | 5,698 |
| Total Operating Income As Reported | 5,818 |
| EBITDA | 8,956 |
| Normalized EBITDA | 8,836 |
| EBIT | 5,795 |
| Interest Income | 38 |
| Interest Expense | 1,531 |
| Net Interest Income | -1,493 |
| Other Non Operating Income Expenses | -61 |
| Other Income Expense | 59 |
| Interest Income Non Operating | 38 |
| Interest Expense Non Operating | 1,531 |
| Net Non Operating Interest Income Expense | -1,493 |
| Pretax Income | 4,264 |
| Tax Provision | 811 |
| Tax Rate For Calcs | 0 |
| Tax Effect Of Unusual Items | 22.80 |
| Net Income Continuous Operations | 3,490 |
| Net Income From Continuing And Discontinued Operation | 3,480 |
| Net Income From Continuing Operation Net Minority Interest | 3,480 |
| Net Income | 3,480 |
| Net Income Common Stockholders | 3,480 |
| Net Income Including Noncontrolling Interests | 3,490 |
| Normalized Income | 3,382.80 |
| Diluted NI Availto Com Stockholders | 3,480 |
| Basic Average Shares | 534 |
| Diluted Average Shares | 549 |
| Reconciled Depreciation | 3,161 |
| Reconciled Cost Of Revenue | 8,612 |
| Total Unusual Items | 120 |
| Total Unusual Items Excluding Goodwill | 120 |
| Minority Interests | -10 |
| Earnings From Equity Interest Net Of Tax | 37 |
| Special Income Charges | 120 |
| Gain On Sale Of Business | 120 |
Sector peers ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Fiserv, Inc.this co. | FISV | $30.0B | 8.62↓ discount | 1.16 | 13.5% | 6.51 |
| Arch Capital Group Ltd. | ACGL | $30.9B | 7.02 | 1.32 | 18.8% | - |
| Sterling Infrastructure, Inc. | STRL | $30.5B | 105.10 | 27.51 | 26.2% | 60.26 |
| The Estée Lauder Companies Inc. | EL | $30.0B | - | 7.76 | -29.3% | 250.27 |
| Cboe Global Markets, Inc. | CBOE | $29.9B |
| - |
| - |
| - |
| - |
| 27.21 |
| 5.83 |
| 21.4% |
| 16.83 |
| DTE Energy Company | DTE | $29.7B | 20.31 | 2.41 | 11.9% | 12.54 |
| Ameren Corporation | AEE | $29.6B | 20.34 | 2.21 | 10.9% | - |
| Raymond James Financial, Inc. | RJF | $29.3B | 13.74 | 2.36 | 17.2% | - |
| VICI Properties Inc. | VICI | $29.3B | 10.56 | 1.05 | 10.0% | 12.66 |
| Peer Median | - | 20.31 | 2.39 | 14.5% | 16.83 | |