E
Eqva ASA
OSE:EQVA
Eqva ASA
OSE:EQVA
Price:
2.83
NOK
-1.39%
Market Closed
Market Cap:
kr235.4m
Income Statement
Earnings Waterfall
Eqva ASA
Eqva ASA
Income Statement
Eqva ASA
Eqva ASA
Currency: NOK
| Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Jun-2019 | Sep-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
14
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
18
|
0
|
0
|
24
|
13
|
23
|
8
|
0
|
3
|
1
|
10
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
|
| Revenue |
2 092
N/A
|
2 146
+3%
|
2 402
+12%
|
2 962
+23%
|
2 191
-26%
|
2 137
-2%
|
1 760
-18%
|
1 655
-6%
|
1 850
+12%
|
1 819
-2%
|
1 995
+10%
|
1 901
-5%
|
1 606
-16%
|
1 494
-7%
|
1 315
-12%
|
1 419
+8%
|
1 738
+22%
|
1 907
+10%
|
1 964
+3%
|
2 503
+27%
|
2 311
-8%
|
2 236
-3%
|
1 957
-12%
|
2 323
+19%
|
2 230
-4%
|
2 462
+10%
|
903
-63%
|
1 264
+40%
|
456
-64%
|
657
+44%
|
952
+45%
|
1 105
+16%
|
659
-40%
|
1 070
+62%
|
1 117
+4%
|
1 238
+11%
|
1 061
-14%
|
1 587
+50%
|
1 714
+8%
|
1 772
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 472)
|
(1 510)
|
(1 764)
|
(2 160)
|
(1 602)
|
(1 574)
|
(1 240)
|
(1 162)
|
(1 340)
|
(1 261)
|
(1 370)
|
(1 279)
|
(1 039)
|
(1 007)
|
(846)
|
(929)
|
(1 173)
|
(1 275)
|
(1 566)
|
(2 103)
|
(2 193)
|
(1 877)
|
(1 558)
|
(1 720)
|
(1 678)
|
(1 795)
|
(637)
|
(838)
|
(229)
|
(313)
|
(423)
|
(490)
|
(275)
|
(449)
|
(492)
|
(565)
|
(529)
|
(782)
|
(806)
|
(801)
|
|
| Gross Profit |
621
N/A
|
636
+3%
|
638
+0%
|
802
+26%
|
589
-27%
|
563
-4%
|
520
-8%
|
492
-5%
|
510
+4%
|
558
+9%
|
625
+12%
|
622
0%
|
567
-9%
|
487
-14%
|
469
-4%
|
490
+5%
|
565
+15%
|
632
+12%
|
398
-37%
|
400
+0%
|
118
-70%
|
360
+205%
|
400
+11%
|
603
+51%
|
552
-8%
|
667
+21%
|
266
-60%
|
426
+60%
|
228
-47%
|
344
+51%
|
529
+54%
|
615
+16%
|
384
-38%
|
621
+62%
|
625
+1%
|
672
+8%
|
531
-21%
|
805
+52%
|
908
+13%
|
971
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(519)
|
(565)
|
(593)
|
(750)
|
(592)
|
(584)
|
(581)
|
(541)
|
(518)
|
(525)
|
(491)
|
(533)
|
(522)
|
(506)
|
(466)
|
(526)
|
(581)
|
(623)
|
(489)
|
(557)
|
(462)
|
(554)
|
(522)
|
(507)
|
(442)
|
(533)
|
(199)
|
(354)
|
(247)
|
(367)
|
(529)
|
(624)
|
(373)
|
(573)
|
(528)
|
(564)
|
(467)
|
(723)
|
(856)
|
(909)
|
|
| Selling, General & Administrative |
(355)
|
(385)
|
(416)
|
(533)
|
(418)
|
(429)
|
(413)
|
(382)
|
(371)
|
(367)
|
(362)
|
(371)
|
(362)
|
(351)
|
(379)
|
(380)
|
(431)
|
(461)
|
(360)
|
(375)
|
(277)
|
(362)
|
(265)
|
(325)
|
(333)
|
(393)
|
(165)
|
(260)
|
(172)
|
(256)
|
(392)
|
(458)
|
(273)
|
(415)
|
(400)
|
(405)
|
(370)
|
(541)
|
(627)
|
(694)
|
|
| Depreciation & Amortization |
(21)
|
(22)
|
(20)
|
(27)
|
(23)
|
(24)
|
(28)
|
(28)
|
(30)
|
(31)
|
(28)
|
(29)
|
(28)
|
(28)
|
(29)
|
(28)
|
(26)
|
(28)
|
(29)
|
(42)
|
(74)
|
(65)
|
(60)
|
(38)
|
(34)
|
(41)
|
(5)
|
(14)
|
(10)
|
(13)
|
(18)
|
(19)
|
(15)
|
(21)
|
(23)
|
(23)
|
(15)
|
(20)
|
(22)
|
(27)
|
|
| Other Operating Expenses |
(143)
|
(158)
|
(157)
|
(190)
|
(150)
|
(131)
|
(139)
|
(131)
|
(116)
|
(128)
|
(100)
|
(132)
|
(132)
|
(127)
|
(58)
|
(118)
|
(124)
|
(133)
|
(100)
|
(140)
|
(111)
|
(127)
|
(197)
|
(145)
|
(75)
|
(99)
|
(29)
|
(80)
|
(65)
|
(98)
|
(120)
|
(146)
|
(85)
|
(136)
|
(105)
|
(137)
|
(82)
|
(162)
|
(207)
|
(187)
|
|
| Operating Income |
102
N/A
|
72
-29%
|
45
-37%
|
51
+14%
|
(3)
N/A
|
(21)
-696%
|
(61)
-190%
|
(48)
+21%
|
(8)
+84%
|
33
N/A
|
134
+303%
|
89
-33%
|
45
-49%
|
(18)
N/A
|
3
N/A
|
(36)
N/A
|
(16)
+55%
|
9
N/A
|
(91)
N/A
|
(158)
-73%
|
(344)
-119%
|
(194)
+44%
|
(122)
+37%
|
95
N/A
|
110
+15%
|
134
+22%
|
67
-50%
|
72
+8%
|
(19)
N/A
|
(23)
-20%
|
(0)
+100%
|
(9)
-11 262%
|
10
N/A
|
48
+361%
|
97
+101%
|
108
+11%
|
64
-41%
|
82
+28%
|
51
-38%
|
62
+21%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
7
|
5
|
7
|
16
|
12
|
18
|
29
|
(91)
|
(92)
|
(96)
|
(40)
|
(136)
|
(131)
|
(158)
|
(3)
|
(48)
|
(58)
|
(41)
|
(14)
|
(1)
|
1
|
3
|
17
|
4
|
(10)
|
(14)
|
(4)
|
45
|
(10)
|
(13)
|
(14)
|
(28)
|
(25)
|
(49)
|
(46)
|
(42)
|
(18)
|
(35)
|
(49)
|
(46)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(35)
|
0
|
(19)
|
(19)
|
(57)
|
(11)
|
(11)
|
(179)
|
(159)
|
(20)
|
(5)
|
0
|
(25)
|
(15)
|
(9)
|
0
|
(4)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Total Other Income |
0
|
0
|
(13)
|
0
|
(0)
|
0
|
(24)
|
0
|
0
|
(0)
|
(16)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(17)
|
(31)
|
(73)
|
(72)
|
(159)
|
(16)
|
133
|
133
|
54
|
(3)
|
3
|
0
|
(2)
|
(2)
|
1
|
(2)
|
(7)
|
(7)
|
(9)
|
(9)
|
(2)
|
(2)
|
|
| Pre-Tax Income |
109
N/A
|
77
-29%
|
39
-49%
|
67
+71%
|
10
-86%
|
(3)
N/A
|
(132)
-4 610%
|
(140)
-6%
|
(100)
+28%
|
(63)
+37%
|
(30)
+52%
|
(47)
-55%
|
(86)
-84%
|
(177)
-106%
|
(72)
+59%
|
(84)
-17%
|
(93)
-11%
|
(50)
+46%
|
(180)
-259%
|
(200)
-12%
|
(427)
-113%
|
(442)
-3%
|
(423)
+4%
|
63
N/A
|
228
+260%
|
253
+11%
|
92
-64%
|
99
+8%
|
(35)
N/A
|
(36)
-1%
|
(21)
+43%
|
(40)
-93%
|
(19)
+53%
|
(3)
+84%
|
44
N/A
|
59
+34%
|
36
-39%
|
38
+5%
|
0
-100%
|
14
+7 507%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(28)
|
(18)
|
(9)
|
(10)
|
4
|
9
|
24
|
21
|
11
|
(1)
|
(9)
|
(5)
|
6
|
24
|
20
|
21
|
20
|
16
|
7
|
15
|
(4)
|
(39)
|
(43)
|
23
|
(6)
|
(14)
|
1
|
10
|
16
|
16
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Income from Continuing Operations |
81
|
58
|
30
|
57
|
13
|
6
|
(108)
|
(119)
|
(89)
|
(64)
|
(39)
|
(52)
|
(80)
|
(153)
|
(52)
|
(63)
|
(73)
|
(34)
|
(172)
|
(185)
|
(431)
|
(481)
|
(466)
|
86
|
222
|
239
|
93
|
109
|
(20)
|
(20)
|
(22)
|
(41)
|
(20)
|
(4)
|
43
|
58
|
31
|
33
|
(5)
|
9
|
|
| Income to Minority Interest |
(6)
|
(5)
|
(2)
|
(2)
|
0
|
(0)
|
(2)
|
(3)
|
(1)
|
1
|
3
|
5
|
5
|
4
|
(8)
|
(6)
|
(6)
|
(7)
|
3
|
(6)
|
(5)
|
(4)
|
(1)
|
(1)
|
(16)
|
(19)
|
(33)
|
(35)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(4)
|
(5)
|
(3)
|
(1)
|
2
|
6
|
6
|
|
| Net Income (Common) |
75
N/A
|
53
-29%
|
28
-47%
|
54
+94%
|
14
-75%
|
6
-54%
|
(111)
N/A
|
(122)
-10%
|
(90)
+26%
|
(63)
+29%
|
(37)
+42%
|
(46)
-27%
|
(75)
-62%
|
(149)
-98%
|
(60)
+60%
|
(69)
-15%
|
(80)
-16%
|
(42)
+47%
|
(193)
-360%
|
(214)
-11%
|
(341)
-59%
|
(367)
-8%
|
(349)
+5%
|
85
N/A
|
206
+143%
|
220
+7%
|
347
+58%
|
360
+4%
|
(21)
N/A
|
(22)
-4%
|
(24)
-7%
|
(45)
-88%
|
(24)
+47%
|
(10)
+58%
|
36
N/A
|
53
+47%
|
30
-44%
|
65
+117%
|
60
-8%
|
74
+23%
|
|
| EPS (Diluted) |
3.33
N/A
|
2.36
-29%
|
1.24
-47%
|
2.42
+95%
|
0.61
-75%
|
0.28
-54%
|
-4.9
N/A
|
-5.41
-10%
|
-4
+26%
|
-2.56
+36%
|
-1.58
+38%
|
-1.87
-18%
|
-3.03
-62%
|
-6.04
-99%
|
-2.41
+60%
|
-2.83
-17%
|
-3.22
-14%
|
-1.15
+64%
|
-7.77
-576%
|
-8.64
-11%
|
-13.76
-59%
|
-14.79
-7%
|
-14.07
+5%
|
3.43
N/A
|
8.31
+142%
|
8.88
+7%
|
14
+58%
|
5.01
-64%
|
-0.3
N/A
|
-0.31
-3%
|
-0.33
-6%
|
-0.62
-88%
|
-0.32
+48%
|
-0.14
+56%
|
0.51
N/A
|
0.73
+43%
|
0.4
-45%
|
0.8
+100%
|
0.66
-18%
|
0.9
+36%
|
|
Switch to:
Switch to:
See Also
Discover More
