Eqva ASA (FRA:1H2)

Eqva ASA Income Statement

Financials in millions NOK. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	1,246	1,061	659.34	221.7	902.89	1,667
Other Revenue	32.33	37.99	10.85	2.14	7.29	-
Revenue	1,278	1,099	670.19	223.84	910.19	1,667
Revenue Growth (YoY)	34.59%	63.94%	199.41%	-75.41%	-45.39%	-25.59%
Cost of Revenue	548.41	529.43	275.45	78.3	636.96	1,303
Gross Profit	729.67	569.3	394.73	145.54	273.23	363.79
Selling, General & Admin	558.31	404.66	293.14	125.49	166.03	217.11
Other Operating Expenses	105.09	85.75	76.01	41.9	50.31	108.97
Operating Expenses	685.6	505.4	384.26	174.49	221.74	337.73
Operating Income	44.08	63.9	10.48	-28.95	51.49	26.06
Interest Expense	-23.7	-19.85	-19.68	-9.92	-3.32	-14.3
Interest & Investment Income	-	0.08	0.04	0.88	0.69	0.38
Earnings From Equity Investments	-	-	-3.06	0.67	-1.13	11
Other Non Operating Income (Expenses)	-7.72	-7.73	-7.79	-0.41	-0.77	7.85
EBT Excluding Unusual Items	12.65	36.4	-20.01	-37.72	46.96	30.99
Gain (Loss) on Sale of Investments	-	-	1.22	-6.11	-10.05	-0.25
Asset Writedown	-0.34	-	-	-	-	-
Other Unusual Items	-	-	-	-	54.8	-
Pretax Income	12.31	36.4	-18.79	-43.84	91.71	30.74
Income Tax Expense	5.17	5.17	1.1	-14.88	-0.96	-15.65
Earnings From Continuing Operations	7.14	31.23	-19.89	-28.96	92.67	46.39
Earnings From Discontinued Operations	29.5	-	-1.91	9.31	287	39.85
Net Income to Company	36.65	31.23	-21.8	-19.65	379.66	86.24
Minority Interest in Earnings	2.14	-1.36	-1.93	-1.76	-32.46	-1.33
Net Income	38.79	29.87	-23.73	-21.41	347.2	84.91
Net Income to Common	38.79	29.87	-23.73	-21.41	347.2	84.91
Net Income Growth	-2.10%	-	-	-	308.92%	-
Shares Outstanding (Basic)	87	75	72	72	25	25
Shares Outstanding (Diluted)	92	81	72	72	25	25
Shares Change (YoY)	27.54%	11.84%	-	190.49%	-	-
EPS (Basic)	0.44	0.40	-0.33	-0.30	14.01	3.43
EPS (Diluted)	0.42	0.37	-0.33	-0.30	14.01	3.43
EPS Growth	-23.36%	-	-	-	308.90%	-
Free Cash Flow	-	106.43	-56.61	-36.21	328.62	-40
Free Cash Flow Per Share	-	1.32	-0.79	-0.50	13.26	-1.61
Dividend Per Share	-	0.200	-	-	-	-
Gross Margin	57.09%	51.81%	58.90%	65.02%	30.02%	21.83%
Operating Margin	3.45%	5.82%	1.56%	-12.93%	5.66%	1.56%
Profit Margin	3.03%	2.72%	-3.54%	-9.56%	38.15%	5.09%
Free Cash Flow Margin	-	9.69%	-8.45%	-16.18%	36.10%	-2.40%
EBITDA	54.83	75.54	23.31	-21.42	56.9	31.87
EBITDA Margin	4.29%	6.88%	3.48%	-9.57%	6.25%	1.91%
D&A For EBITDA	10.75	11.65	12.84	7.52	5.41	5.82
EBIT	44.08	63.9	10.48	-28.95	51.49	26.06
EBIT Margin	3.45%	5.82%	1.56%	-12.93%	5.66%	1.56%
Effective Tax Rate	41.98%	14.20%	-	-	-	-
Revenue as Reported	1,278	1,099	670.19	223.84	910.19	1,667

Source: S&P Global Market Intelligence. Standard template. Financial Sources.