Panoro Energy ASA
PEN.OL · OSL
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | NOK 641,207 | NOK 66,990 | NOK 19,006 | NOK 106,273 |
| % Growth | 857.2% | 252.5% | -82.1% | – |
| Cost of Goods Sold | NOK 26,580 | NOK 14,406 | -NOK 11,728 | NOK 40,305 |
| Gross Profit | NOK 36,925 | NOK 52,584 | NOK 30,734 | NOK 65,968 |
| % Margin | 5.8% | 78.5% | 161.7% | 62.1% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 2,546 | NOK 3,940 | NOK 3,989 | NOK 3,569 |
| SG&A Expenses | NOK 2,546 | NOK 3,940 | NOK 3,989 | NOK 4,033 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 464 |
| Other Operating Expenses | NOK 25,397 | NOK 26,673 | NOK 26,389 | NOK 31,012 |
| Operating Expenses | NOK 27,943 | NOK 30,613 | NOK 30,378 | NOK 32,587 |
| Operating Income | NOK 90,691 | NOK 21,971 | NOK 356 | NOK 33,381 |
| % Margin | 14.1% | 32.8% | 1.9% | 31.4% |
| Other Income/Exp. Net | -NOK 76,091 | -NOK 5,872 | -NOK 5,746 | -NOK 6,299 |
| Pre-Tax Income | NOK 14,600 | NOK 16,099 | -NOK 5,390 | NOK 27,082 |
| Tax Expense | NOK 4,505 | NOK 4,926 | NOK 7,740 | -NOK 5,366 |
| Net Income | -NOK 30,887 | NOK 11,173 | -NOK 13,130 | NOK 32,448 |
| % Margin | -4.8% | 16.7% | -69.1% | 30.5% |
| EPS | -0.03 | 0.1 | -0.11 | 0.28 |
| % Growth | -130% | 190.9% | -139.3% | – |
| EPS Diluted | -0.03 | 0.1 | -0.11 | 0.27 |
| Weighted Avg Shares Out | 101,967 | 111,730 | 119,364 | 115,886 |
| Weighted Avg Shares Out Dil | 101,967 | 111,730 | 119,364 | 120,178 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Interest Expense | NOK 70,739 | NOK 5,872 | NOK 5,746 | NOK 6,299 |
| Depreciation & Amortization | NOK 103,878 | NOK 13,039 | NOK 14,445 | NOK 16,398 |
| EBITDA | NOK 189,217 | NOK 35,033 | NOK 15,557 | NOK 50,858 |
| % Margin | 29.5% | 52.3% | 81.9% | 47.9% |