Aqua Bio Technology ASA
OSE:ABTEC
Income Statement
Earnings Waterfall
Aqua Bio Technology ASA
Income Statement
Aqua Bio Technology ASA
| Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Jun-2016 | Sep-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
19
|
0
|
|
| Revenue |
10
N/A
|
7
-27%
|
9
+35%
|
10
+9%
|
9
-15%
|
9
-1%
|
5
-46%
|
5
+3%
|
3
-32%
|
3
-6%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+2%
|
0
+288%
|
1
+6%
|
0
-11%
|
1
+135%
|
1
+13%
|
2
+40%
|
2
+30%
|
5
+118%
|
5
+2%
|
5
-4%
|
5
+1%
|
2
-68%
|
2
+21%
|
2
+33%
|
2
-16%
|
2
-16%
|
1
-26%
|
0
-70%
|
0
-41%
|
0
-65%
|
0
N/A
|
0
N/A
|
1
+227%
|
1
+18%
|
1
-39%
|
1
-4%
|
1
-6%
|
0
-53%
|
0
+17%
|
1
+75%
|
2
+100%
|
2
+3%
|
7
+335%
|
14
+93%
|
18
+36%
|
72
+293%
|
107
+47%
|
52
-51%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6)
|
(5)
|
(10)
|
(10)
|
(9)
|
(8)
|
(3)
|
(5)
|
(4)
|
(4)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(8)
|
(41)
|
(105)
|
(71)
|
|
| Gross Profit |
4
N/A
|
2
-59%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
2
+82%
|
0
-95%
|
(1)
N/A
|
(1)
-42%
|
(0)
+100%
|
(0)
N/A
|
0
N/A
|
0
+52%
|
0
+75%
|
0
+4%
|
0
+542%
|
0
+5%
|
0
-2%
|
1
+100%
|
1
+10%
|
1
+38%
|
2
+43%
|
4
+124%
|
4
+3%
|
4
-2%
|
4
-3%
|
1
-69%
|
2
+20%
|
2
+17%
|
1
-18%
|
1
-18%
|
1
-31%
|
0
-62%
|
0
-41%
|
0
-65%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-288%
|
(1)
-135%
|
(2)
-42%
|
(1)
+52%
|
(1)
+27%
|
(1)
+14%
|
(1)
-16%
|
1
N/A
|
(2)
N/A
|
2
N/A
|
9
+287%
|
10
+12%
|
32
+214%
|
2
-94%
|
(19)
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10)
|
(12)
|
(20)
|
(27)
|
(30)
|
(32)
|
(26)
|
(31)
|
(44)
|
(41)
|
(12)
|
(15)
|
(14)
|
(14)
|
(15)
|
(16)
|
(14)
|
(13)
|
(14)
|
(3)
|
(2)
|
1
|
3
|
(2)
|
(1)
|
(2)
|
(5)
|
(6)
|
(4)
|
(2)
|
2
|
7
|
9
|
15
|
12
|
15
|
16
|
8
|
(15)
|
(20)
|
(17)
|
(36)
|
(12)
|
(11)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(7)
|
(25)
|
(67)
|
(119)
|
(308)
|
|
| Selling, General & Administrative |
(9)
|
(10)
|
(16)
|
(20)
|
(21)
|
(22)
|
(17)
|
(23)
|
(19)
|
(17)
|
(6)
|
(8)
|
(8)
|
(8)
|
(10)
|
(10)
|
(9)
|
(8)
|
(9)
|
(9)
|
(12)
|
(12)
|
(15)
|
(14)
|
(13)
|
(14)
|
(15)
|
(17)
|
(17)
|
(29)
|
(28)
|
(27)
|
(30)
|
(18)
|
(28)
|
(27)
|
(30)
|
(23)
|
(22)
|
(19)
|
(17)
|
(16)
|
(13)
|
(12)
|
(16)
|
(17)
|
(18)
|
(18)
|
(17)
|
(20)
|
(36)
|
(57)
|
(114)
|
(100)
|
|
| Depreciation & Amortization |
(1)
|
(2)
|
(5)
|
(7)
|
(9)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(11)
|
(11)
|
(11)
|
(11)
|
(6)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(6)
|
(12)
|
(10)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
16
|
19
|
25
|
18
|
17
|
18
|
16
|
18
|
19
|
37
|
41
|
46
|
50
|
39
|
46
|
47
|
49
|
33
|
9
|
0
|
0
|
(20)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
(3)
|
6
|
(198)
|
|
| Operating Income |
(7)
N/A
|
(10)
-51%
|
(21)
-107%
|
(27)
-31%
|
(30)
-10%
|
(31)
-3%
|
(24)
+22%
|
(31)
-28%
|
(45)
-44%
|
(42)
+5%
|
(12)
+71%
|
(15)
-24%
|
(14)
+10%
|
(14)
-2%
|
(15)
-9%
|
(15)
-2%
|
(14)
+9%
|
(13)
+8%
|
(13)
-3%
|
(3)
+81%
|
(1)
+64%
|
2
N/A
|
5
+105%
|
2
-56%
|
3
+33%
|
2
-39%
|
(1)
N/A
|
(4)
-276%
|
(3)
+37%
|
(1)
+73%
|
3
N/A
|
8
+149%
|
10
+17%
|
15
+62%
|
13
-19%
|
15
+21%
|
16
+3%
|
8
-48%
|
(15)
N/A
|
(20)
-37%
|
(18)
+10%
|
(38)
-107%
|
(13)
+66%
|
(12)
+8%
|
(16)
-35%
|
(17)
-8%
|
(18)
-2%
|
(21)
-15%
|
(16)
+20%
|
2
N/A
|
(15)
N/A
|
(36)
-139%
|
(117)
-227%
|
(327)
-179%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(9)
|
(19)
|
(14)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(13)
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(208)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(7)
N/A
|
(10)
-50%
|
(21)
-107%
|
(28)
-31%
|
(31)
-10%
|
(32)
-3%
|
(24)
+22%
|
(49)
-101%
|
(45)
+9%
|
(42)
+5%
|
(12)
+72%
|
(15)
-24%
|
(13)
+10%
|
(14)
-2%
|
(15)
-11%
|
(15)
-2%
|
(14)
+9%
|
(13)
+8%
|
(13)
-4%
|
(3)
+80%
|
(1)
+54%
|
1
N/A
|
4
+300%
|
1
-71%
|
2
+112%
|
3
+28%
|
(0)
N/A
|
(4)
-1 252%
|
(2)
+42%
|
1
N/A
|
5
+475%
|
10
+91%
|
11
+8%
|
15
+34%
|
11
-24%
|
2
-86%
|
2
+40%
|
(5)
N/A
|
(15)
-183%
|
(20)
-35%
|
(38)
-92%
|
(38)
+1%
|
(13)
+66%
|
(11)
+18%
|
(15)
-39%
|
(18)
-20%
|
(19)
-7%
|
(22)
-16%
|
(19)
+16%
|
(1)
+92%
|
(21)
-1 323%
|
(45)
-115%
|
(345)
-671%
|
(341)
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
5
|
11
|
14
|
15
|
12
|
7
|
13
|
12
|
11
|
3
|
4
|
4
|
4
|
0
|
(0)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
(1)
|
1
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
8
|
8
|
|
| Income from Continuing Operations |
(7)
|
(5)
|
(10)
|
(14)
|
(15)
|
(20)
|
(17)
|
(36)
|
(33)
|
(31)
|
(9)
|
(11)
|
(10)
|
(10)
|
(15)
|
(16)
|
(16)
|
(16)
|
(13)
|
(3)
|
(1)
|
1
|
4
|
1
|
2
|
3
|
(0)
|
(4)
|
(2)
|
1
|
5
|
10
|
11
|
17
|
13
|
5
|
1
|
(4)
|
(16)
|
(22)
|
(38)
|
(38)
|
(13)
|
(11)
|
(15)
|
(18)
|
(19)
|
(22)
|
(19)
|
(2)
|
(21)
|
(45)
|
(337)
|
(332)
|
|
| Net Income (Common) |
(7)
N/A
|
(5)
+23%
|
(10)
-97%
|
(14)
-34%
|
(15)
-9%
|
(20)
-29%
|
(17)
+13%
|
(36)
-111%
|
(33)
+9%
|
(31)
+5%
|
(9)
+72%
|
(11)
-24%
|
(10)
+10%
|
(10)
-2%
|
(15)
-50%
|
(16)
-7%
|
(16)
0%
|
(16)
+2%
|
(13)
+13%
|
(3)
+80%
|
(1)
+54%
|
1
N/A
|
4
+300%
|
1
-71%
|
2
+112%
|
3
+28%
|
(0)
N/A
|
(4)
-1 252%
|
(2)
+42%
|
1
N/A
|
5
+475%
|
10
+91%
|
11
+8%
|
17
+56%
|
13
-26%
|
5
-62%
|
1
-70%
|
(4)
N/A
|
(16)
-285%
|
(22)
-38%
|
(38)
-73%
|
(38)
+1%
|
(13)
+66%
|
(11)
+18%
|
(15)
-37%
|
(18)
-20%
|
(19)
-8%
|
(22)
-16%
|
(19)
+16%
|
(2)
+92%
|
(21)
-1 299%
|
(45)
-113%
|
(337)
-654%
|
(243)
+28%
|
|
| EPS (Diluted) |
-17.25
N/A
|
-4.5
+74%
|
-18.93
-321%
|
-16.38
+13%
|
-15.63
+5%
|
-20.23
-29%
|
-17.96
+11%
|
-36.37
-103%
|
-9
+75%
|
-9.02
0%
|
-3.13
+65%
|
-2.97
+5%
|
-2.01
+32%
|
-2.03
-1%
|
-4.67
-130%
|
-2.99
+36%
|
-2.98
+0%
|
-2.93
+2%
|
-2.36
+19%
|
-0.5
+79%
|
-0.22
+56%
|
0.14
N/A
|
0.64
+357%
|
0.15
-77%
|
0.31
+107%
|
0.4
+29%
|
-0.05
N/A
|
-0.51
-920%
|
-0.26
+49%
|
0.12
N/A
|
0.72
+500%
|
1.39
+93%
|
1.5
+8%
|
2.5
+67%
|
1.86
-26%
|
0.7
-62%
|
0.18
-74%
|
-0.59
N/A
|
-2.32
-293%
|
-3.21
-38%
|
-5.52
-72%
|
-3.23
+41%
|
-0.93
+71%
|
-0.7
+25%
|
-0.91
-30%
|
-0.93
-2%
|
-0.99
-6%
|
-1.1
-11%
|
-0.91
+17%
|
-0.04
+96%
|
-0.69
-1 625%
|
-0.76
-10%
|
-4.96
-553%
|
-2.23
+55%
|
|