Eqva ASA
OSE:EQVA.OL
2.82 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
| 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 214.291 | 257.498 | 82.223 | 152.731 | 224.232 | 200.154 | 190.939 | 136.516 | 64.658 | 64.658 | -527.425 | 232.244 | 314.8 | 314.8 | 514.273 | 511.215 | 649.116 | 649.116 | 334.4 | 325.921 | 787.772 | 781.467 | 814.793 | 517.744 | 571.376 | 465.704 | 351.95 | 348.734 | 252.462 | 361.712 | 530.931 | 460.865 | 547.447 | 455.716 | 355.092 | 491.29 | 352.66 | 560.472 | 732.995 | 544.727 | 694.873 | 429.683 | 482.043 | 490.689 | 643.102 | 372.717 |
| Cost of Revenue
| 131.189 | 186.322 | 56.971 | 135.048 | 201.057 | 170.832 | 164.815 | 124.638 | 42.066 | 42.066 | 377.602 | 183.573 | 232.907 | 232.907 | 412.077 | 368.093 | 469.893 | 469.893 | 180.873 | 436.944 | 665.875 | 596.871 | 737.353 | 346.966 | 410.846 | 311.217 | 205.958 | 244.492 | 167.28 | 228.436 | 366.292 | 276.895 | 407.278 | 319.538 | 256.937 | 355.769 | 230.212 | 396.796 | 591.36 | 383.421 | 523.502 | 265.318 | 337.657 | 345.135 | 443.744 | 225.573 |
| Gross Profit
| 83.102 | 71.176 | 25.252 | 17.683 | 23.175 | 29.322 | 26.124 | 11.878 | 22.592 | 22.592 | -905.027 | 48.671 | 81.893 | 81.893 | 102.196 | 143.122 | 179.224 | 179.224 | 153.527 | -111.023 | 121.897 | 184.596 | 77.44 | 170.778 | 160.53 | 154.487 | 145.992 | 104.242 | 85.182 | 133.276 | 164.639 | 183.97 | 140.169 | 136.178 | 98.155 | 135.521 | 122.448 | 163.676 | 141.635 | 161.306 | 171.371 | 164.365 | 144.386 | 145.554 | 199.358 | 147.144 |
| Gross Profit Ratio
| 0.388 | 0.276 | 0.307 | 0.116 | 0.103 | 0.146 | 0.137 | 0.087 | 0.349 | 0.349 | 1.716 | 0.21 | 0.26 | 0.26 | 0.199 | 0.28 | 0.276 | 0.276 | 0.459 | -0.341 | 0.155 | 0.236 | 0.095 | 0.33 | 0.281 | 0.332 | 0.415 | 0.299 | 0.337 | 0.368 | 0.31 | 0.399 | 0.256 | 0.299 | 0.276 | 0.276 | 0.347 | 0.292 | 0.193 | 0.296 | 0.247 | 0.383 | 0.3 | 0.297 | 0.31 | 0.395 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126.314 | 0 | 0 | 0 | 123.973 | 0 | 0 | 0 | 131.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.367 | 0 | 0 | 0 | 8.011 | 0 | 0 | 0 | 9.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 24.183 | 29.136 | 24.04 | 21.62 | 26.276 | 23.866 | 50.018 | 1.264 | 17.926 | 17.926 | 52.527 | 20.537 | 54.62 | 54.62 | 18.254 | 38.985 | 75.194 | 75.194 | 101.902 | 6.629 | 47.611 | 34.156 | 44.189 | 125.754 | 114.173 | 118.878 | 132.681 | 95.388 | 63.608 | 93.936 | 131.984 | 106.36 | 73.378 | 84.862 | 141.242 | 110.748 | 84.146 | 116.261 | 117.862 | 100.046 | 96.767 | 101.654 | 86.891 | 69.804 | 78.316 | 77.066 |
| Other Expenses
| 36.336 | 0.575 | 8.736 | -0.892 | 2.838 | 0.164 | 6.491 | -4.268 | 0 | 0 | 0 | 0.388 | 0 | 0 | 0.228 | 0.229 | 0 | 0 | 0 | 0.427 | 6.955 | 3.443 | 5.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 71.584 | 28.561 | 15.304 | 22.512 | 23.438 | 23.702 | 43.527 | 5.532 | 31.079 | 31.079 | 80.207 | 20.149 | 46.004 | 46.004 | 90.119 | 134.468 | 188.943 | 188.943 | 143.882 | 75.19 | 171.48 | 173.828 | 230.187 | 170.118 | 155.422 | 158.866 | 138.173 | 129.005 | 99.632 | 129.024 | 147.874 | 145.221 | 110.69 | 117.512 | 151.869 | 137.588 | 133.615 | 157.51 | 140.538 | 145.035 | 156.374 | 136.578 | 131.628 | 99.291 | 117.292 | 106.608 |
| Operating Income
| 11.517 | 42.615 | 9.948 | -4.829 | -0.263 | 5.62 | -17.403 | 6.346 | -4.073 | -4.073 | -66.035 | 28.522 | 13.235 | 13.235 | 12.078 | 8.654 | 27.088 | 27.088 | -143.664 | -186.213 | -49.584 | 10.767 | -152.748 | 0.66 | 11.03 | -4.379 | 7.82 | -24.764 | -14.449 | 4.251 | 16.763 | 38.749 | 29.479 | 18.667 | -53.714 | -2.066 | -11.168 | 6.166 | -13.903 | 16.271 | 14.997 | 27.787 | 12.759 | 46.263 | 81.017 | 40.536 |
| Operating Income Ratio
| 0.054 | 0.165 | 0.121 | -0.032 | -0.001 | 0.028 | -0.091 | 0.046 | -0.063 | -0.063 | 0.125 | 0.123 | 0.042 | 0.042 | 0.023 | 0.017 | 0.042 | 0.042 | -0.43 | -0.571 | -0.063 | 0.014 | -0.187 | 0.001 | 0.019 | -0.009 | 0.022 | -0.071 | -0.057 | 0.012 | 0.032 | 0.084 | 0.054 | 0.041 | -0.151 | -0.004 | -0.032 | 0.011 | -0.019 | 0.03 | 0.022 | 0.065 | 0.026 | 0.094 | 0.126 | 0.109 |
| Total Other Income Expenses Net
| -1.771 | -7.642 | -8.602 | -14.698 | -0.364 | -2.542 | 10.554 | -21 | -4.732 | -4.732 | 0.712 | -3.224 | 22.129 | 22.129 | 34.187 | 40.678 | -43.24 | -43.24 | -13.982 | -46.404 | -10.655 | -3.569 | -14.37 | -6.133 | -33.899 | -4.061 | -21.029 | -23.86 | 0.723 | -0.486 | -134.724 | 3.281 | -3.99 | 1.672 | -97.158 | 7.006 | -3.01 | 21.64 | -7.474 | 1.137 | -0.005 | 0.29 | 3.568 | 3.24 | 1.303 | 0.829 |
| Income Before Tax
| 9.746 | 34.973 | 1.346 | -19.527 | -0.627 | 3.078 | -6.849 | -14.654 | -8.805 | -8.805 | -65.323 | 25.298 | 35.363 | 35.363 | 46.265 | 49.332 | -16.152 | -16.152 | -157.646 | -232.617 | -60.239 | 7.198 | -167.118 | -5.473 | -22.869 | -8.44 | -13.209 | -48.624 | -13.726 | 3.765 | -117.961 | 42.03 | 25.489 | 20.339 | -150.872 | 4.94 | -14.178 | 27.806 | -21.377 | 17.408 | 14.992 | 28.077 | 16.327 | 49.503 | 82.32 | 41.365 |
| Income Before Tax Ratio
| 0.045 | 0.136 | 0.016 | -0.128 | -0.003 | 0.015 | -0.036 | -0.107 | -0.136 | -0.136 | 0.124 | 0.109 | 0.112 | 0.112 | 0.09 | 0.096 | -0.025 | -0.025 | -0.471 | -0.714 | -0.076 | 0.009 | -0.205 | -0.011 | -0.04 | -0.018 | -0.038 | -0.139 | -0.054 | 0.01 | -0.222 | 0.091 | 0.047 | 0.045 | -0.425 | 0.01 | -0.04 | 0.05 | -0.029 | 0.032 | 0.022 | 0.065 | 0.034 | 0.101 | 0.128 | 0.111 |
| Income Tax Expense
| -0.356 | 0.251 | 1.098 | 1.473 | 0.881 | 3.942 | 0.985 | 7.088 | 8.391 | 8.391 | 29.842 | 7.763 | 3.767 | 3.767 | -22.318 | 6.971 | 3.8 | 3.8 | 34.926 | 15.863 | -13.592 | 1.519 | -1.095 | -3.363 | -2.692 | -1.391 | -8.107 | -7.575 | -4.209 | 0.241 | -12.04 | 10.351 | 6.325 | 4.587 | -20.028 | -1.949 | -3.238 | 1.081 | -5.019 | 3.484 | 3.373 | 7.251 | 4.226 | 12.814 | 21.308 | 10.707 |
| Net Income
| 9.144 | 34.722 | 1.552 | -21 | -1.508 | -0.864 | 1.16 | -21.742 | -0.414 | -0.414 | -47.787 | 14.063 | 22.94 | 22.94 | 68.981 | 43.012 | -13.544 | -13.544 | -191.523 | -130.107 | -49.433 | 3.213 | -165.949 | -3.276 | -19.376 | -4.127 | -15.097 | -41.022 | -8.689 | 5.09 | -104.75 | 33.026 | 20.17 | 14.883 | -131.57 | 6.794 | -11.974 | 26.297 | -14.874 | 14.119 | 8.859 | 19.889 | 10.176 | 35.933 | 61.105 | 30.886 |
| Net Income Ratio
| 0.043 | 0.135 | 0.019 | -0.137 | -0.007 | -0.004 | 0.006 | -0.159 | -0.006 | -0.006 | 0.091 | 0.061 | 0.073 | 0.073 | 0.134 | 0.084 | -0.021 | -0.021 | -0.573 | -0.399 | -0.063 | 0.004 | -0.204 | -0.006 | -0.034 | -0.009 | -0.043 | -0.118 | -0.034 | 0.014 | -0.197 | 0.072 | 0.037 | 0.033 | -0.371 | 0.014 | -0.034 | 0.047 | -0.02 | 0.026 | 0.013 | 0.046 | 0.021 | 0.073 | 0.095 | 0.083 |
| EPS
| 0.13 | 0.48 | 0.022 | -0.29 | -0.021 | -0.012 | 0.016 | -0.3 | -0.005 | -0.005 | -1.93 | 0.57 | 0.93 | 0.93 | 2.79 | 1.74 | -0.55 | -0.55 | -7.74 | -5.26 | -2 | 0.13 | -6.71 | -0.13 | -0.78 | -0.17 | -0.61 | -1.66 | -0.35 | 0.21 | -4.24 | 1.42 | 0.9 | 0.66 | -5.84 | 0.3 | -0.53 | 1.17 | -0.65 | 0.63 | 0.4 | 0.88 | 0.45 | 1.6 | 2.71 | 1.39 |
| EPS Diluted
| 0.13 | 0.48 | 0.022 | -0.29 | -0.021 | -0.012 | 0.016 | -0.3 | -0.005 | -0.005 | -3,777.03 | 0.57 | 0.93 | 0.93 | 2.79 | 1.74 | -0.55 | -0.55 | -7.74 | -5.25 | -1.99 | 0.13 | -6.71 | -0.13 | -0.78 | -0.17 | -0.61 | -1.66 | -0.35 | 0.21 | -4.24 | 1.42 | 0.9 | 0.66 | -5.84 | 0.3 | -0.53 | 1.17 | -0.65 | 0.63 | 0.4 | 0.88 | 0.45 | 1.6 | 2.71 | 1.38 |
| EBITDA
| 14.469 | 47.071 | 16.798 | -3.3 | 3.693 | 8.396 | -12.558 | 9.821 | -3.302 | -3.302 | -76.835 | 35.779 | 14.432 | 14.432 | 33.462 | 69.928 | 35.198 | 35.198 | 4.438 | -161.305 | -42.234 | 24.578 | -131.967 | 8.937 | 5.528 | 3.349 | 20.235 | -29.168 | -0.781 | 15.905 | -38.533 | 55.767 | 41.145 | 33.348 | -47.177 | 15.166 | 4.441 | 17.2 | -17.962 | 28.044 | 26.552 | 37.863 | 16.576 | 57.692 | 85.078 | 48.572 |
| EBITDA Ratio
| 0.068 | 0.183 | 0.204 | -0.022 | 0.016 | 0.042 | -0.066 | 0.072 | -0.051 | -0.051 | 0.146 | 0.154 | 0.046 | 0.046 | 0.065 | 0.137 | 0.054 | 0.054 | 0.013 | -0.495 | -0.054 | 0.031 | -0.162 | 0.017 | 0.01 | 0.007 | 0.057 | -0.084 | -0.003 | 0.044 | -0.073 | 0.121 | 0.075 | 0.073 | -0.133 | 0.031 | 0.013 | 0.031 | -0.025 | 0.051 | 0.038 | 0.088 | 0.034 | 0.118 | 0.132 | 0.13 |