Magnora ASA
MGN.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 2,300 | NOK 24,600 | NOK 91,700 | NOK 15,200 |
| % Growth | -90.7% | -73.2% | 503.3% | – |
| Cost of Goods Sold | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Gross Profit | NOK 2,300 | NOK 24,600 | NOK 91,700 | NOK 15,200 |
| % Margin | 100% | 100% | 100% | 100% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 62,700 | NOK 53,800 | NOK 38,600 | NOK 15,400 |
| SG&A Expenses | NOK 62,700 | NOK 53,800 | NOK 38,600 | NOK 15,400 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | -NOK 341,900 | -NOK 205,800 | NOK 42,500 | NOK 38,300 |
| Operating Expenses | -NOK 279,200 | -NOK 152,000 | NOK 81,100 | NOK 53,700 |
| Operating Income | NOK 281,500 | NOK 176,600 | NOK 21,400 | -NOK 60,100 |
| % Margin | 12,239.1% | 717.9% | 23.3% | -395.4% |
| Other Income/Exp. Net | -NOK 12,300 | NOK 2,400 | -NOK 9,400 | NOK 5,000 |
| Pre-Tax Income | NOK 269,200 | NOK 179,000 | NOK 12,000 | -NOK 55,100 |
| Tax Expense | NOK 5,500 | NOK 100 | NOK 8,100 | NOK 7,700 |
| Net Income | NOK 593,600 | NOK 192,500 | NOK 3,900 | -NOK 62,800 |
| % 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 | 65,940 | 66,823 | 59,510 | 56,669 |
| Weighted Avg Shares Out Dil | 66,722 | 67,194 | 59,695 | 56,669 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 13,100 | NOK 15,300 | NOK 7,200 | NOK 300 |
| Interest Expense | NOK 13,500 | NOK 12,600 | NOK 9,700 | NOK 400 |
| Depreciation & Amortization | NOK 1,100 | NOK 1,900 | NOK 1,600 | NOK 300 |
| EBITDA | NOK 283,800 | NOK 193,300 | NOK 23,300 | -NOK 54,700 |
| % Margin | 12,339.1% | 785.8% | 25.4% | -359.9% |