Eqva ASA Income Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	1,288	1,061	659.34	221.7	902.89
Other Revenue	1	37.99	10.85	2.14	7.29
Revenue	1,289	1,099	670.19	223.84	910.19
Revenue Growth (YoY)	17.29%	63.94%	199.41%	-75.41%	-45.39%
Cost of Revenue	479.8	529.43	275.45	78.3	636.96
Gross Profit	808.9	569.3	394.73	145.54	273.23
Selling, General & Admin	556.3	404.66	293.14	125.49	166.03
Other Operating Expenses	166.6	85.75	76.01	41.9	50.31
Operating Expenses	757.6	505.4	384.26	174.49	221.74
Operating Income	51.3	63.9	10.48	-28.95	51.49
Interest Expense	-35.6	-19.85	-19.68	-9.92	-3.32
Interest & Investment Income	-	0.08	0.04	0.88	0.69
Earnings From Equity Investments	-	-	-3.06	0.67	-1.13
Other Non Operating Income (Expenses)	-	-7.73	-7.79	-0.41	-0.77
EBT Excluding Unusual Items	15.7	36.4	-20.01	-37.72	46.96
Gain (Loss) on Sale of Investments	-	-	1.22	-6.11	-10.05
Other Unusual Items	-	-	-	-	54.8
Pretax Income	15.7	36.4	-18.79	-43.84	91.71
Income Tax Expense	-	5.17	1.1	-14.88	-0.96
Earnings From Continuing Operations	15.7	31.23	-19.89	-28.96	92.67
Earnings From Discontinued Operations	29.6	-	-1.91	9.31	287
Net Income to Company	45.3	31.23	-21.8	-19.65	379.66
Minority Interest in Earnings	-	-1.36	-1.93	-1.76	-32.46
Net Income	45.3	29.87	-23.73	-21.41	347.2
Net Income to Common	45.3	29.87	-23.73	-21.41	347.2
Net Income Growth	51.65%	-	-	-	308.92%
Shares Outstanding (Basic)	84	75	72	72	25
Shares Outstanding (Diluted)	87	81	72	72	25
Shares Change (YoY)	8.21%	11.84%	-	190.49%	-
EPS (Basic)	0.54	0.40	-0.33	-0.30	14.01
EPS (Diluted)	0.52	0.37	-0.33	-0.30	14.01
EPS Growth	40.54%	-	-	-	308.90%
Free Cash Flow	-	106.43	-56.61	-36.21	328.62
Free Cash Flow Per Share	-	1.32	-0.79	-0.50	13.26
Dividend Per Share	-	0.200	-	-	-
Gross Margin	62.77%	51.81%	58.90%	65.02%	30.02%
Operating Margin	3.98%	5.82%	1.56%	-12.93%	5.66%
Profit Margin	3.52%	2.72%	-3.54%	-9.56%	38.15%
Free Cash Flow Margin	-	9.69%	-8.45%	-16.18%	36.10%
EBITDA	62.95	75.54	23.31	-21.42	56.9
EBITDA Margin	4.88%	6.88%	3.48%	-9.57%	6.25%
D&A For EBITDA	11.65	11.65	12.84	7.52	5.41
EBIT	51.3	63.9	10.48	-28.95	51.49
EBIT Margin	3.98%	5.82%	1.56%	-12.93%	5.66%
Effective Tax Rate	-	14.20%	-	-	-
Revenue as Reported	1,289	1,099	670.19	223.84	910.19

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.