Eqva ASA
EQVA.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,061 | NOK 659 | NOK 222 | NOK 903 |
| % Growth | 60.9% | 197.4% | -75.4% | – |
| Cost of Goods Sold | NOK 529 | NOK 564 | NOK 78 | NOK 637 |
| Gross Profit | NOK 531 | NOK 95 | NOK 143 | NOK 266 |
| % Margin | 50.1% | 14.5% | 64.7% | 29.5% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 29 | NOK 26 | NOK 125 | NOK 27 |
| SG&A Expenses | NOK 37 | NOK 32 | NOK 125 | NOK 28 |
| Sales & Mktg Exp. | NOK 8 | NOK 6 | NOK 1 | NOK 0 |
| Other Operating Expenses | NOK 430 | NOK 53 | NOK 47 | NOK 187 |
| Operating Expenses | NOK 467 | NOK 85 | NOK 172 | NOK 214 |
| Operating Income | NOK 64 | NOK 10 | -NOK 29 | NOK 51 |
| % Margin | 6% | 1.6% | -13.1% | 5.7% |
| Other Income/Exp. Net | -NOK 27 | -NOK 29 | -NOK 15 | NOK 40 |
| Pre-Tax Income | NOK 36 | -NOK 19 | -NOK 44 | NOK 92 |
| Tax Expense | NOK 5 | NOK 1 | -NOK 15 | -NOK 1 |
| Net Income | NOK 30 | -NOK 24 | -NOK 21 | NOK 347 |
| % Margin | 2.8% | -3.6% | -9.7% | 38.5% |
| EPS | 0.4 | -0.33 | -0.3 | 14.01 |
| % Growth | 221.2% | -10% | -102.1% | – |
| EPS Diluted | 0.37 | -0.33 | -0.3 | 14.01 |
| Weighted Avg Shares Out | 75 | 72 | 72 | 25 |
| Weighted Avg Shares Out Dil | 80 | 72 | 72 | 25 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 2 | NOK 0 | NOK 1 | NOK 1 |
| Interest Expense | NOK 32 | NOK 27 | NOK 11 | NOK 4 |
| Depreciation & Amortization | NOK 15 | NOK 15 | NOK 7 | NOK 5 |
| EBITDA | NOK 79 | NOK 26 | -NOK 27 | NOK 103 |
| % Margin | 7.4% | 4% | -12.1% | 11.4% |