BEWI ASA (FRA:5T0)

BEWI ASA Income Statement

Financials in millions EUR. 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
Revenue	789.8	773.2	821.2	1,050	748.2	462.6
Revenue Growth (YoY)	43.31%	-5.85%	-21.82%	40.39%	61.74%	7.61%
Cost of Revenue	335.5	348.1	374.3	568.5	397.1	216.4
Gross Profit	454.3	425.1	446.9	481.9	351.1	246.2
Selling, General & Admin	380.6	357.6	377.7	379.2	252.1	187.5
Other Operating Expenses	-3	-2	-1.5	-	-	-
Operating Expenses	443.2	417.3	435.2	425.5	288.9	216.7
Operating Income	11.1	7.8	11.7	56.4	62.2	29.5
Interest Expense	-45.1	-47	-42.3	-20.7	-12.7	-10.3
Interest & Investment Income	2.3	3.7	5.3	1.8	0.3	0.2
Earnings From Equity Investments	-3.2	-2.4	1.3	2.8	5.7	4.9
Currency Exchange Gain (Loss)	-2.2	-2.1	6.7	-8.5	-	0.7
Other Non Operating Income (Expenses)	-6.1	0.2	-7.1	8.6	-0.3	-1.7
EBT Excluding Unusual Items	-43.2	-39.8	-24.4	40.4	55.2	23.3
Gain (Loss) on Sale of Investments	-	-	-3.2	-6.7	-0.6	3.9
Gain (Loss) on Sale of Assets	0.8	4.7	-0.6	9.7	1	6.3
Asset Writedown	-1.7	-1.7	-2.4	-0.9	-1	-1.2
Other Unusual Items	-	-	-	-	-5.6	-
Pretax Income	-44.1	-36.8	-30.6	42.5	49	32.3
Income Tax Expense	-4.3	-1.5	0.4	7.2	14.6	2.3
Earnings From Continuing Operations	-39.8	-35.3	-31	35.3	34.4	30
Earnings From Discontinued Operations	59.7	8.3	15.4	-	-	-
Net Income to Company	19.9	-27	-15.6	35.3	34.4	30
Minority Interest in Earnings	-1	-2.6	-2.4	-0.9	1.3	0.1
Net Income	18.9	-29.6	-18	34.4	35.7	30.1
Net Income to Common	18.9	-29.6	-18	34.4	35.7	30.1
Net Income Growth	-	-	-	-3.64%	18.61%	437.50%
Shares Outstanding (Basic)	196	192	192	164	153	141
Shares Outstanding (Diluted)	196	192	192	165	154	141
Shares Change (YoY)	2.33%	0.03%	15.82%	7.38%	9.20%	1.58%
EPS (Basic)	0.10	-0.15	-0.09	0.21	0.23	0.21
EPS (Diluted)	0.09	-0.16	-0.09	0.21	0.23	0.21
EPS Growth	-	-	-	-8.86%	9.52%	421.03%
Free Cash Flow	-1	52.7	24.8	-2.8	32.7	6.6
Free Cash Flow Per Share	-0.01	0.28	0.13	-0.02	0.21	0.05
Dividend Per Share	-	-	-	0.057	0.110	0.040
Dividend Growth	-	-	-	-48.09%	174.07%	-
Gross Margin	57.52%	54.98%	54.42%	45.88%	46.93%	53.22%
Operating Margin	1.41%	1.01%	1.43%	5.37%	8.31%	6.38%
Profit Margin	2.39%	-3.83%	-2.19%	3.28%	4.77%	6.51%
Free Cash Flow Margin	-0.13%	6.82%	3.02%	-0.27%	4.37%	1.43%
EBITDA	48.8	43.4	50.6	89.6	87.7	58.7
EBITDA Margin	6.18%	5.61%	6.16%	8.53%	11.72%	12.69%
D&A For EBITDA	37.7	35.6	38.9	33.2	25.5	29.2
EBIT	11.1	7.8	11.7	56.4	62.2	29.5
EBIT Margin	1.41%	1.01%	1.43%	5.37%	8.31%	6.38%
Effective Tax Rate	-	-	-	16.94%	29.80%	7.12%
Revenue as Reported	792.8	775.2	822.8	1,050	748.2	462.6

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