Panoro Energy ASA

Name: Panoro Energy ASA Financial Statements
Creator: AlphaPilot

PEN.OL · OSL

	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Revenue	NOK 285	NOK 227	NOK 189	NOK 120
% Growth	25.3%	20.6%	57.6%	–
Cost of Goods Sold	NOK 79	NOK 40	NOK 35	NOK 34
Gross Profit	NOK 206	NOK 188	NOK 153	NOK 86
% Margin	72.2%	82.6%	81.4%	71.6%
R&D Expenses	NOK 0	NOK 0	NOK 0	NOK 0
G&A Expenses	NOK 14	NOK 12	NOK 10	NOK 7
SG&A Expenses	NOK 14	NOK 12	NOK 19	NOK 7
Sales & Mktg Exp.	NOK 0	NOK 0	NOK 9	NOK 0
Other Operating Expenses	NOK 97	NOK 84	NOK 54	NOK 42
Operating Expenses	NOK 111	NOK 94	NOK 62	NOK 49
Operating Income	NOK 95	NOK 94	NOK 81	NOK 35
% Margin	33.4%	41.1%	43.1%	29.2%
Other Income/Exp. Net	-NOK 17	-NOK 19	-NOK 21	NOK 28
Pre-Tax Income	NOK 78	NOK 74	NOK 60	NOK 63
Tax Expense	NOK 18	NOK 41	NOK 42	NOK 21
Net Income	NOK 61	NOK 33	NOK 20	NOK 49
% Margin	21.3%	14.7%	10.5%	41.2%
EPS	0.52	0.29	0.18	0.47
% Growth	79.3%	61.1%	-61.7%	–
EPS Diluted	0.51	0.28	0.17	0.46
Weighted Avg Shares Out	116	110	114	105
Weighted Avg Shares Out Dil	118	110	116	107
Supplemental Information	–	–	–	–
Interest Income	NOK 0	NOK 0	NOK 0	NOK 0
Interest Expense	NOK 17	NOK 12	NOK 10	NOK 10
Depreciation & Amortization	NOK 55	NOK 40	NOK 35	NOK 28
EBITDA	NOK 149	NOK 126	NOK 105	NOK 98
% Margin	52.3%	55.2%	55.7%	81.9%