C
Cyviz AS
OSE:CYVIZ
Cyviz AS
OSE:CYVIZ
Price:
32.9
NOK
-3.24%
Market Cap:
kr428m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
C
|
Cyviz AS
OSE:CYVIZ
|
NO |
|
REC Limited
NSE:RECLTD
|
IN |
|
BOC International China Co Ltd
SSE:601696
|
CN |
|
Adani Power Ltd
NSE:ADANIPOWER
|
IN |
Income Statement
Earnings Waterfall
Cyviz AS
Cyviz AS
Income Statement
Cyviz AS
Cyviz AS
Currency: NOK
| Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Interest Expense |
10
|
8
|
7
|
7
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
6
|
7
|
7
|
5
|
7
|
8
|
9
|
11
|
7
|
|
| Revenue |
224
N/A
|
217
-3%
|
218
+0%
|
272
+25%
|
281
+3%
|
323
+15%
|
335
+4%
|
353
+5%
|
405
+15%
|
486
+20%
|
553
+14%
|
593
+7%
|
597
+1%
|
585
-2%
|
555
-5%
|
534
-4%
|
574
+7%
|
595
+4%
|
624
+5%
|
615
-2%
|
549
-11%
|
564
+3%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(119)
|
(116)
|
(118)
|
(150)
|
(158)
|
(180)
|
(189)
|
(197)
|
(221)
|
(266)
|
(297)
|
(313)
|
(315)
|
(297)
|
(260)
|
(248)
|
(268)
|
(282)
|
(309)
|
(300)
|
(242)
|
(262)
|
|
| Gross Profit |
105
N/A
|
102
-4%
|
100
-2%
|
122
+22%
|
122
+1%
|
142
+16%
|
147
+3%
|
156
+6%
|
185
+18%
|
220
+19%
|
257
+17%
|
280
+9%
|
282
+1%
|
289
+2%
|
295
+2%
|
286
-3%
|
306
+7%
|
313
+2%
|
315
+1%
|
315
0%
|
307
-3%
|
302
-2%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(129)
|
(121)
|
(124)
|
(141)
|
(155)
|
(174)
|
(189)
|
(202)
|
(214)
|
(231)
|
(248)
|
(265)
|
(279)
|
(284)
|
(288)
|
(289)
|
(295)
|
(301)
|
(304)
|
(308)
|
(305)
|
(301)
|
|
| Selling, General & Administrative |
(74)
|
(71)
|
(74)
|
(90)
|
(103)
|
(118)
|
(128)
|
(133)
|
(142)
|
(152)
|
(165)
|
(180)
|
(188)
|
(193)
|
(193)
|
(193)
|
(198)
|
(200)
|
(208)
|
(212)
|
(213)
|
(205)
|
|
| Depreciation & Amortization |
(19)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(20)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(24)
|
(22)
|
(21)
|
(19)
|
(21)
|
|
| Other Operating Expenses |
(36)
|
(33)
|
(32)
|
(34)
|
(35)
|
(39)
|
(44)
|
(51)
|
(54)
|
(59)
|
(61)
|
(63)
|
(68)
|
(68)
|
(71)
|
(72)
|
(73)
|
(77)
|
(75)
|
(76)
|
(73)
|
(75)
|
|
| Operating Income |
(23)
N/A
|
(20)
+16%
|
(24)
-22%
|
(19)
+20%
|
(32)
-69%
|
(31)
+3%
|
(42)
-35%
|
(46)
-7%
|
(30)
+35%
|
(11)
+63%
|
9
N/A
|
15
+69%
|
3
-81%
|
5
+65%
|
6
+37%
|
(3)
N/A
|
10
N/A
|
13
+21%
|
11
-16%
|
7
-34%
|
2
-69%
|
1
-38%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(10)
|
(14)
|
(17)
|
(8)
|
(2)
|
3
|
(0)
|
3
|
5
|
(10)
|
(5)
|
(6)
|
(10)
|
(0)
|
(3)
|
(3)
|
(12)
|
(6)
|
(13)
|
(26)
|
(14)
|
(17)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(35)
N/A
|
(33)
+5%
|
(41)
-22%
|
(27)
+34%
|
(34)
-25%
|
(29)
+15%
|
(42)
-48%
|
(42)
+1%
|
(25)
+41%
|
(21)
+16%
|
4
N/A
|
9
+140%
|
(7)
N/A
|
4
N/A
|
3
-16%
|
(7)
N/A
|
(1)
+79%
|
6
N/A
|
(2)
N/A
|
(19)
-658%
|
(12)
+37%
|
(15)
-32%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(15)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
12
|
12
|
12
|
12
|
(1)
|
|
| Income from Continuing Operations |
(49)
|
(34)
|
(41)
|
(27)
|
(34)
|
(30)
|
(43)
|
(43)
|
(24)
|
(19)
|
5
|
10
|
(8)
|
4
|
3
|
(7)
|
(2)
|
19
|
10
|
(6)
|
0
|
(17)
|
|
| Net Income (Common) |
(49)
N/A
|
(34)
+32%
|
(41)
-22%
|
(27)
+34%
|
(34)
-24%
|
(30)
+12%
|
(43)
-46%
|
(43)
+1%
|
(24)
+44%
|
(19)
+20%
|
5
N/A
|
10
+104%
|
(8)
N/A
|
4
N/A
|
3
-24%
|
(7)
N/A
|
(2)
+73%
|
19
N/A
|
10
-47%
|
(6)
N/A
|
0
N/A
|
(17)
N/A
|
|
| EPS (Diluted) |
-4.61
N/A
|
-2.86
+38%
|
-3.48
-22%
|
-2.31
+34%
|
-2.88
-25%
|
-2.31
+20%
|
-3.37
-46%
|
-3.33
+1%
|
-1.87
+44%
|
-1.5
+20%
|
0.39
N/A
|
0.79
+103%
|
-0.61
N/A
|
0.29
N/A
|
0.22
-24%
|
-0.57
N/A
|
-0.15
+74%
|
1.45
N/A
|
0.76
-48%
|
-0.48
N/A
|
0.02
N/A
|
-1.28
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
