Eqva ASA (OSL:EQVA)

Eqva ASA Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	1,402	1,288	1,061	659.34	221.7	902.89
Other Revenue	4.2	1	37.99	10.85	2.14	7.29
Revenue	1,406	1,289	1,099	670.19	223.84	910.19
Revenue Growth (YoY)	28.55%	17.29%	63.94%	199.41%	-75.41%	-45.39%
Cost of Revenue	530.5	479.8	529.43	275.45	78.3	636.96
Gross Profit	875.5	808.9	569.3	394.73	145.54	273.23
Selling, General & Admin	617.4	556.3	404.66	293.14	125.49	166.03
Other Operating Expenses	177.3	166.6	85.75	76.01	41.9	50.31
Operating Expenses	835.8	757.6	505.4	384.26	174.49	221.74
Operating Income	39.7	51.3	63.9	10.48	-28.95	51.49
Interest Expense	-37.3	-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	2.4	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	2.4	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	2.4	15.7	31.23	-19.89	-28.96	92.67
Earnings From Discontinued Operations	0.1	29.6	-	-1.91	9.31	287
Net Income to Company	2.5	45.3	31.23	-21.8	-19.65	379.66
Minority Interest in Earnings	-	-	-1.36	-1.93	-1.76	-32.46
Net Income	2.5	45.3	29.87	-23.73	-21.41	347.2
Net Income to Common	2.5	45.3	29.87	-23.73	-21.41	347.2
Net Income Growth	-92.86%	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	62.27%	62.77%	51.81%	58.90%	65.02%	30.02%
Operating Margin	2.82%	3.98%	5.82%	1.56%	-12.93%	5.66%
Profit Margin	0.18%	3.52%	2.72%	-3.54%	-9.56%	38.15%
Free Cash Flow Margin	-	-	9.69%	-8.45%	-16.18%	36.10%
EBITDA	58.63	62.95	75.54	23.31	-21.42	56.9
EBITDA Margin	4.17%	4.88%	6.88%	3.48%	-9.57%	6.25%
D&A For EBITDA	18.93	11.65	11.65	12.84	7.52	5.41
EBIT	39.7	51.3	63.9	10.48	-28.95	51.49
EBIT Margin	2.82%	3.98%	5.82%	1.56%	-12.93%	5.66%
Effective Tax Rate	-	-	14.20%	-	-	-
Revenue as Reported	1,406	1,289	1,099	670.19	223.84	910.19

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