Magnora ASA
MGN.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 2 | NOK 25 | NOK 92 | NOK 15 |
| % Growth | -90.7% | -73.2% | 503.3% | – |
| Cost of Goods Sold | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Gross Profit | NOK 2 | NOK 25 | NOK 92 | NOK 15 |
| % Margin | 100% | 100% | 100% | 100% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 63 | NOK 54 | NOK 39 | NOK 15 |
| SG&A Expenses | NOK 63 | NOK 54 | NOK 39 | NOK 15 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | -NOK 342 | -NOK 206 | NOK 43 | NOK 38 |
| Operating Expenses | -NOK 279 | -NOK 152 | NOK 81 | NOK 54 |
| Operating Income | NOK 282 | NOK 177 | NOK 21 | -NOK 60 |
| % Margin | 12,239.1% | 717.9% | 23.3% | -395.4% |
| Other Income/Exp. Net | -NOK 12 | NOK 2 | -NOK 9 | NOK 5 |
| Pre-Tax Income | NOK 269 | NOK 179 | NOK 12 | -NOK 55 |
| Tax Expense | NOK 6 | NOK 0 | NOK 8 | NOK 8 |
| Net Income | NOK 594 | NOK 193 | NOK 4 | -NOK 63 |
| % Margin | 25,808.7% | 782.5% | 4.3% | -413.2% |
| EPS | 9 | 2.88 | 0.066 | -1.11 |
| % Growth | 212.5% | 4,296.9% | 105.9% | – |
| EPS Diluted | 8.9 | 2.86 | 0.065 | -1.11 |
| Weighted Avg Shares Out | 66 | 67 | 60 | 57 |
| Weighted Avg Shares Out Dil | 67 | 67 | 60 | 57 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 13 | NOK 15 | NOK 7 | NOK 0 |
| Interest Expense | NOK 14 | NOK 13 | NOK 10 | NOK 0 |
| Depreciation & Amortization | NOK 1 | NOK 2 | NOK 2 | NOK 0 |
| EBITDA | NOK 284 | NOK 193 | NOK 23 | -NOK 55 |
| % Margin | 12,339.1% | 785.8% | 25.4% | -359.9% |