BEWi ASA
BEWI.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 773,200 | NOK 1,105,300 | NOK 1,050,400 | NOK 748,200 |
| % Growth | -30% | 5.2% | 40.4% | – |
| Cost of Goods Sold | NOK 348,100 | NOK 550,600 | NOK 568,500 | NOK 397,100 |
| Gross Profit | NOK 425,100 | NOK 554,700 | NOK 481,900 | NOK 351,100 |
| % Margin | 55% | 50.2% | 45.9% | 46.9% |
| R&D Expenses | NOK 0 | NOK 1,800 | NOK 1,400 | NOK 1,000 |
| G&A Expenses | NOK 0 | NOK 0 | NOK 229,900 | NOK 135,900 |
| SG&A Expenses | NOK 0 | NOK 455,100 | NOK 229,900 | NOK 135,900 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 416,600 | NOK 64,300 | NOK 0 | NOK 0 |
| Operating Expenses | NOK 416,600 | NOK 521,200 | NOK 426,400 | NOK 289,900 |
| Operating Income | NOK 8,500 | NOK 33,500 | NOK 68,000 | NOK 67,800 |
| % Margin | 1.1% | 3% | 6.5% | 9.1% |
| Other Income/Exp. Net | -NOK 45,300 | -NOK 42,500 | -NOK 25,500 | -NOK 18,800 |
| Pre-Tax Income | -NOK 36,800 | -NOK 9,000 | NOK 42,500 | NOK 49,000 |
| Tax Expense | -NOK 1,500 | NOK 6,600 | NOK 7,200 | NOK 14,600 |
| Net Income | -NOK 29,600 | -NOK 18,000 | NOK 34,400 | NOK 35,700 |
| % Margin | -3.8% | -1.6% | 3.3% | 4.8% |
| EPS | -0.15 | -0.094 | 0.21 | 0.23 |
| % Growth | -59.7% | -144.7% | -8.7% | – |
| EPS Diluted | -0.15 | -0.094 | 0.21 | 0.23 |
| Weighted Avg Shares Out | 192,184 | 191,673 | 164,110 | 153,336 |
| Weighted Avg Shares Out Dil | 192,144 | 192,425 | 165,491 | 154,116 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 3,700 | NOK 5,300 | NOK 1,800 | NOK 300 |
| Interest Expense | NOK 46,900 | NOK 42,300 | NOK 20,700 | NOK 12,700 |
| Depreciation & Amortization | NOK 35,600 | NOK 68,400 | NOK 47,200 | NOK 37,800 |
| EBITDA | NOK 43,400 | NOK 104,000 | NOK 110,400 | NOK 99,500 |
| % Margin | 5.6% | 9.4% | 10.5% | 13.3% |