Eqva ASA
EQVA.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,060,736 | NOK 659,340 | NOK 221,697 | NOK 902,893 |
| % Growth | 60.9% | 197.4% | -75.4% | – |
| Cost of Goods Sold | NOK 529,427 | NOK 563,908 | NOK 78,296 | NOK 636,956 |
| Gross Profit | NOK 531,309 | NOK 95,432 | NOK 143,401 | NOK 265,937 |
| % Margin | 50.1% | 14.5% | 64.7% | 29.5% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 28,651 | NOK 26,301 | NOK 124,656 | NOK 27,190 |
| SG&A Expenses | NOK 36,960 | NOK 31,824 | NOK 125,491 | NOK 27,534 |
| Sales & Mktg Exp. | NOK 8,309 | NOK 5,523 | NOK 835 | NOK 344 |
| Other Operating Expenses | NOK 430,453 | NOK 53,134 | NOK 46,857 | NOK 186,917 |
| Operating Expenses | NOK 467,413 | NOK 84,958 | NOK 172,348 | NOK 214,451 |
| Operating Income | NOK 63,896 | NOK 10,474 | -NOK 28,947 | NOK 51,486 |
| % Margin | 6% | 1.6% | -13.1% | 5.7% |
| Other Income/Exp. Net | -NOK 27,494 | -NOK 29,265 | -NOK 14,890 | NOK 40,225 |
| Pre-Tax Income | NOK 36,402 | -NOK 18,791 | -NOK 43,837 | NOK 91,711 |
| Tax Expense | NOK 5,168 | NOK 1,098 | -NOK 14,879 | -NOK 957 |
| Net Income | NOK 29,872 | -NOK 23,733 | -NOK 21,410 | NOK 347,200 |
| % 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 | 74,637 | 71,918 | 71,664 | 24,781 |
| Weighted Avg Shares Out Dil | 79,844 | 71,918 | 71,664 | 24,781 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 1,732 | NOK 43 | NOK 879 | NOK 690 |
| Interest Expense | NOK 31,634 | NOK 27,025 | NOK 10,645 | NOK 4,445 |
| Depreciation & Amortization | NOK 15,001 | NOK 15,112 | NOK 7,099 | NOK 5,409 |
| EBITDA | NOK 78,600 | NOK 26,406 | -NOK 26,761 | NOK 102,691 |
| % Margin | 7.4% | 4% | -12.1% | 11.4% |