Bewi ASA
OSE:BEWI
Bewi ASA
OSE:BEWI
Price:
23.65
NOK
0.21%
Market Closed
Market Cap:
4.5B
NOK
Income Statement
Earnings Waterfall
Bewi ASA
Bewi ASA
|
Revenue
|
773.2m
EUR
|
|
Cost of Revenue
|
-300.5m
EUR
|
|
Gross Profit
|
472.7m
EUR
|
|
Operating Expenses
|
-466.5m
EUR
|
|
Operating Income
|
6.2m
EUR
|
|
Other Expenses
|
-33.2m
EUR
|
|
Net Income
|
-27m
EUR
|
Income Statement
Bewi ASA
Bewi ASA
Currency: EUR
Millions
TTM
| Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Revenue |
353
N/A
|
433
+23%
|
448
+3%
|
444
-1%
|
430
-3%
|
432
+0%
|
422
-2%
|
436
+3%
|
463
+6%
|
506
+9%
|
599
+18%
|
670
+12%
|
748
+12%
|
830
+11%
|
908
+10%
|
983
+8%
|
1 050
+7%
|
1 117
+6%
|
1 129
+1%
|
1 128
0%
|
1 105
-2%
|
1 053
-5%
|
1 041
-1%
|
1 026
-1%
|
773
-25%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(193)
|
(223)
|
(217)
|
(204)
|
(198)
|
(200)
|
(192)
|
(185)
|
(181)
|
(195)
|
(239)
|
(267)
|
(305)
|
(331)
|
(365)
|
(411)
|
(432)
|
(468)
|
(463)
|
(459)
|
(455)
|
(422)
|
(423)
|
(411)
|
(301)
|
|
| Gross Profit |
160
N/A
|
211
+31%
|
231
+10%
|
240
+4%
|
232
-4%
|
231
0%
|
230
-1%
|
251
+9%
|
282
+12%
|
312
+11%
|
360
+16%
|
403
+12%
|
443
+10%
|
498
+12%
|
544
+9%
|
572
+5%
|
618
+8%
|
649
+5%
|
666
+3%
|
669
+0%
|
650
-3%
|
631
-3%
|
617
-2%
|
615
0%
|
473
-23%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(152)
|
(199)
|
(214)
|
(220)
|
(211)
|
(210)
|
(210)
|
(227)
|
(252)
|
(283)
|
(319)
|
(349)
|
(381)
|
(423)
|
(464)
|
(494)
|
(562)
|
(606)
|
(634)
|
(654)
|
(615)
|
(606)
|
(594)
|
(591)
|
(467)
|
|
| Selling, General & Administrative |
(58)
|
(76)
|
(81)
|
(83)
|
(81)
|
(80)
|
(80)
|
(82)
|
(88)
|
(94)
|
(100)
|
(108)
|
(116)
|
(123)
|
(130)
|
(134)
|
(149)
|
(169)
|
(186)
|
(204)
|
(205)
|
(205)
|
(208)
|
(206)
|
(179)
|
|
| Depreciation & Amortization |
(12)
|
(20)
|
(24)
|
(26)
|
(27)
|
(28)
|
(28)
|
(29)
|
(29)
|
(32)
|
(34)
|
(36)
|
(37)
|
(39)
|
(41)
|
(43)
|
(46)
|
(54)
|
(60)
|
(67)
|
(66)
|
(68)
|
(69)
|
(69)
|
(63)
|
|
| Other Operating Expenses |
(81)
|
(103)
|
(109)
|
(112)
|
(104)
|
(102)
|
(102)
|
(116)
|
(135)
|
(157)
|
(185)
|
(204)
|
(228)
|
(261)
|
(293)
|
(317)
|
(366)
|
(382)
|
(387)
|
(383)
|
(344)
|
(333)
|
(318)
|
(316)
|
(225)
|
|
| Operating Income |
9
N/A
|
11
+30%
|
17
+54%
|
20
+14%
|
21
+4%
|
21
+3%
|
21
-3%
|
24
+18%
|
30
+22%
|
29
-2%
|
41
+42%
|
55
+33%
|
62
+14%
|
76
+22%
|
80
+6%
|
78
-3%
|
56
-28%
|
44
-23%
|
33
-25%
|
15
-53%
|
35
+130%
|
25
-30%
|
23
-8%
|
25
+9%
|
6
-75%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(6)
|
(7)
|
(9)
|
(9)
|
(10)
|
(11)
|
(6)
|
(7)
|
(2)
|
(6)
|
(9)
|
(11)
|
(8)
|
(13)
|
(17)
|
(17)
|
(23)
|
(26)
|
(30)
|
(36)
|
(42)
|
(43)
|
(45)
|
(48)
|
(48)
|
|
| Non-Reccuring Items |
3
|
5
|
0
|
0
|
(1)
|
0
|
0
|
2
|
5
|
6
|
6
|
5
|
0
|
1
|
11
|
11
|
9
|
10
|
(0)
|
0
|
(3)
|
1
|
3
|
3
|
5
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
6
N/A
|
9
+51%
|
9
-5%
|
11
+29%
|
9
-16%
|
10
+13%
|
14
+37%
|
19
+33%
|
32
+69%
|
29
-11%
|
38
+33%
|
48
+25%
|
49
+2%
|
63
+29%
|
74
+17%
|
72
-3%
|
43
-41%
|
27
-36%
|
2
-91%
|
(21)
N/A
|
(9)
+56%
|
(17)
-92%
|
(19)
-12%
|
(20)
-3%
|
(37)
-85%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(2)
|
(2)
|
(6)
|
(9)
|
(15)
|
(20)
|
(20)
|
(20)
|
(7)
|
(1)
|
2
|
7
|
(7)
|
(6)
|
(5)
|
(5)
|
2
|
|
| Income from Continuing Operations |
1
|
4
|
4
|
7
|
6
|
6
|
11
|
14
|
30
|
27
|
33
|
39
|
34
|
43
|
54
|
52
|
35
|
27
|
5
|
(14)
|
(16)
|
(23)
|
(25)
|
(25)
|
(35)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
2
|
2
|
1
|
(1)
|
(2)
|
(3)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
|
| Net Income (Common) |
2
N/A
|
4
+149%
|
4
+7%
|
7
+75%
|
6
-21%
|
6
+11%
|
11
+73%
|
14
+28%
|
30
+120%
|
27
-12%
|
33
+22%
|
40
+22%
|
36
-10%
|
45
+27%
|
56
+23%
|
53
-5%
|
34
-35%
|
25
-29%
|
2
-93%
|
(17)
N/A
|
(18)
-3%
|
(26)
-43%
|
(27)
-5%
|
(27)
+1%
|
(27)
-1%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.03
+200%
|
0.03
N/A
|
0.05
+67%
|
0.04
-20%
|
0.05
+25%
|
0.08
+60%
|
0.1
+25%
|
0.21
+110%
|
0.18
-14%
|
0.21
+17%
|
0.25
+19%
|
0.23
-8%
|
0.28
+22%
|
0.35
+25%
|
0.33
-6%
|
0.21
-36%
|
0.12
-43%
|
0.01
-92%
|
-0.1
N/A
|
-0.09
+10%
|
-0.14
-56%
|
-0.15
-7%
|
-0.14
+7%
|
-0.14
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
