M
M Vest Water AS
OSE:MVW
M Vest Water AS
OSE:MVW
Price:
5.9
NOK
1.37%
Market Closed
Market Cap:
kr208.3m
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
|
M
|
M Vest Water AS
OSE:MVW
|
NO |
|
A
|
Atos SE
XBER:AXI
|
FR |
|
Quantum Graphite Ltd
ASX:QGL
|
AU |
Income Statement
Earnings Waterfall
M Vest Water AS
M Vest Water AS
Income Statement
M Vest Water AS
M Vest Water AS
Currency: NOK
| 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 |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
|
| Revenue |
0
N/A
|
1
+98%
|
1
+13%
|
1
+18%
|
2
+58%
|
4
+133%
|
10
+140%
|
13
+32%
|
11
-18%
|
14
+24%
|
20
+45%
|
22
+10%
|
23
+4%
|
27
+19%
|
22
-17%
|
24
+7%
|
27
+10%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
1
|
2
|
3
|
4
|
3
|
2
|
(2)
|
(4)
|
(5)
|
(5)
|
(10)
|
(9)
|
(10)
|
(11)
|
(8)
|
(9)
|
(10)
|
|
| Gross Profit |
2
N/A
|
2
+41%
|
4
+56%
|
5
+26%
|
5
+3%
|
6
+18%
|
8
+42%
|
9
+9%
|
6
-30%
|
9
+33%
|
10
+15%
|
12
+21%
|
12
+4%
|
16
+28%
|
14
-9%
|
15
+6%
|
17
+10%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(29)
|
(37)
|
(40)
|
(48)
|
(34)
|
(34)
|
(43)
|
(43)
|
(34)
|
(43)
|
(35)
|
(36)
|
(37)
|
(37)
|
(37)
|
(36)
|
(34)
|
|
| Selling, General & Administrative |
(19)
|
(24)
|
(25)
|
(30)
|
(18)
|
(19)
|
(26)
|
(26)
|
(21)
|
(27)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
(8)
|
(13)
|
(14)
|
(17)
|
(14)
|
(13)
|
(15)
|
(14)
|
(10)
|
(13)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
|
| Operating Income |
(27)
N/A
|
(35)
-31%
|
(36)
-3%
|
(43)
-20%
|
(29)
+34%
|
(28)
+2%
|
(35)
-23%
|
(34)
+2%
|
(28)
+18%
|
(35)
-24%
|
(27)
+21%
|
(26)
+3%
|
(24)
+9%
|
(23)
+5%
|
(22)
+5%
|
(20)
+8%
|
(18)
+10%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(27)
N/A
|
(35)
-30%
|
(36)
-2%
|
(44)
-21%
|
(29)
+34%
|
(28)
+1%
|
(35)
-23%
|
(35)
+2%
|
(28)
+18%
|
(35)
-23%
|
(27)
+22%
|
(26)
+3%
|
(24)
+9%
|
(23)
+4%
|
(22)
+5%
|
(21)
+6%
|
(19)
+8%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(21)
|
(35)
|
(36)
|
(44)
|
(29)
|
(28)
|
(35)
|
(35)
|
(28)
|
(35)
|
(27)
|
(26)
|
(24)
|
(23)
|
(22)
|
(21)
|
(19)
|
|
| Net Income (Common) |
(21)
N/A
|
(35)
-70%
|
(36)
-2%
|
(44)
-21%
|
(29)
+34%
|
(28)
+1%
|
(35)
-23%
|
(35)
+2%
|
(28)
+18%
|
(35)
-23%
|
(27)
+22%
|
(26)
+3%
|
(24)
+9%
|
(23)
+4%
|
(22)
+5%
|
(21)
+6%
|
(19)
+8%
|
|
| EPS (Diluted) |
-0.72
N/A
|
-1.2
-67%
|
-1.2
N/A
|
-1.49
-24%
|
-0.99
+34%
|
-0.97
+2%
|
-1.2
-24%
|
-1.18
+2%
|
-0.97
+18%
|
-1.19
-23%
|
-0.82
+31%
|
-0.8
+2%
|
-0.74
+8%
|
-0.7
+5%
|
-0.67
+4%
|
-0.64
+4%
|
-0.57
+11%
|
|
Switch to:
Switch to:
See Also
Discover More
