Eqva ASA (OSL:EQVA)

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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	1,187	1,061	659.34	221.7	902.89	1,667
Other Revenue	4.69	37.99	10.85	2.14	7.29	-
Revenue	1,192	1,099	670.19	223.84	910.19	1,667
Revenue Growth (YoY)	40.84%	63.94%	199.41%	-75.41%	-45.39%	-25.59%
Cost of Revenue	553.22	529.43	275.45	78.3	636.96	1,303
Gross Profit	638.56	569.3	394.73	145.54	273.23	363.79
Selling, General & Admin	491.54	404.66	293.14	125.49	166.03	217.11
Other Operating Expenses	96.92	85.75	76.01	41.9	50.31	108.97
Operating Expenses	605.45	505.4	384.26	174.49	221.74	337.73
Operating Income	33.11	63.9	10.48	-28.95	51.49	26.06
Interest Expense	-30.04	-19.85	-19.68	-9.92	-3.32	-14.3
Interest & Investment Income	0.26	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)	-4.63	-7.73	-7.79	-0.41	-0.77	7.85
EBT Excluding Unusual Items	-1.3	36.4	-20.01	-37.72	46.96	30.99
Gain (Loss) on Sale of Investments	-0.2	-	1.22	-6.11	-10.05	-0.25
Other Unusual Items	-	-	-	-	54.8	-
Pretax Income	-1.5	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	-6.67	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	22.83	31.23	-21.8	-19.65	379.66	86.24
Minority Interest in Earnings	2.11	-1.36	-1.93	-1.76	-32.46	-1.33
Net Income	24.94	29.87	-23.73	-21.41	347.2	84.91
Net Income to Common	24.94	29.87	-23.73	-21.41	347.2	84.91
Net Income Growth	5.02%	-	-	-	308.92%	-
Shares Outstanding (Basic)	83	75	72	72	25	25
Shares Outstanding (Diluted)	90	81	72	72	25	25
Shares Change (YoY)	33.28%	11.84%	-	190.49%	-	-
EPS (Basic)	0.30	0.40	-0.33	-0.30	14.01	3.43
EPS (Diluted)	0.30	0.37	-0.33	-0.30	14.01	3.43
EPS Growth	-14.38%	-	-	-	308.90%	-
Free Cash Flow	63.31	106.43	-56.61	-36.21	328.62	-40
Free Cash Flow Per Share	0.70	1.32	-0.79	-0.50	13.26	-1.61
Gross Margin	53.58%	51.81%	58.90%	65.02%	30.02%	21.83%
Operating Margin	2.78%	5.82%	1.56%	-12.93%	5.66%	1.56%
Profit Margin	2.09%	2.72%	-3.54%	-9.56%	38.15%	5.09%
Free Cash Flow Margin	5.31%	9.69%	-8.45%	-16.18%	36.10%	-2.40%
EBITDA	44.51	75.54	23.31	-21.42	56.9	31.87
EBITDA Margin	3.74%	6.88%	3.48%	-9.57%	6.25%	1.91%
D&A For EBITDA	11.41	11.65	12.84	7.52	5.41	5.82
EBIT	33.11	63.9	10.48	-28.95	51.49	26.06
EBIT Margin	2.78%	5.82%	1.56%	-12.93%	5.66%	1.56%
Effective Tax Rate	-	14.20%	-	-	-	-
Revenue as Reported	1,192	1,099	670.19	223.84	910.19	1,667

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.