Magnora ASA
MGN.OL · OSL
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | NOK 500 | NOK 2,300 | NOK 49,700 | -NOK 800 |
| % Growth | -78.3% | -95.4% | 6,312.5% | – |
| Cost of Goods Sold | NOK 14,000 | NOK 0 | NOK 9,900 | NOK 0 |
| Gross Profit | -NOK 13,500 | NOK 2,300 | NOK 39,800 | -NOK 800 |
| % Margin | -2,700% | 100% | 80.1% | 100% |
| R&D Expenses | NOK 0 | NOK 19,000 | NOK 11,500 | NOK 0 |
| G&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 13,200 | NOK 19,000 | NOK 11,500 | NOK 0 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 0 | -NOK 7,900 | -NOK 11,500 | NOK 11,600 |
| Operating Expenses | NOK 13,200 | NOK 30,100 | NOK 11,500 | NOK 11,600 |
| Operating Income | -NOK 26,700 | -NOK 27,800 | NOK 28,300 | -NOK 12,400 |
| % Margin | -5,340% | -1,208.7% | 56.9% | 1,550% |
| Other Income/Exp. Net | NOK 10,300 | NOK 5,600 | NOK 10,600 | -NOK 12,800 |
| Pre-Tax Income | -NOK 16,400 | -NOK 22,200 | NOK 38,600 | -NOK 25,200 |
| Tax Expense | NOK 0 | NOK 0 | NOK 0 | NOK 100 |
| Net Income | -NOK 14,900 | -NOK 18,800 | NOK 40,900 | -NOK 19,700 |
| % Margin | -2,980% | -817.4% | 82.3% | 2,462.5% |
| EPS | -0.23 | -0.29 | 0.64 | -0.3 |
| % Growth | 20.7% | -145.3% | 313.3% | – |
| EPS Diluted | -0.23 | -0.29 | 0.63 | -0.3 |
| Weighted Avg Shares Out | 63,914 | 65,782 | 63,939 | 65,861 |
| Weighted Avg Shares Out Dil | 63,914 | 65,782 | 64,763 | 66,685 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 0 | NOK 400 | NOK 5,600 | NOK 9,100 |
| Interest Expense | NOK 200 | NOK 0 | NOK 0 | NOK 13,500 |
| Depreciation & Amortization | NOK 300 | NOK 300 | NOK 300 | -NOK 325 |
| EBITDA | -NOK 16,700 | -NOK 31,200 | NOK 42,800 | NOK 361,700 |
| % Margin | -3,340% | -1,356.5% | 86.1% | -45,212.5% |