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 285,058	NOK 227,476	NOK 188,626	NOK 119,657
% Growth	25.3%	20.6%	57.6%	–
Cost of Goods Sold	NOK 79,202	NOK 39,687	NOK 35,164	NOK 33,988
Gross Profit	NOK 205,856	NOK 187,789	NOK 153,462	NOK 85,669
% Margin	72.2%	82.6%	81.4%	71.6%
R&D Expenses	NOK 0	NOK 0	NOK 0	NOK 0
G&A Expenses	NOK 13,602	NOK 11,657	NOK 9,908	NOK 7,242
SG&A Expenses	NOK 14,066	NOK 12,090	NOK 19,284	NOK 7,242
Sales & Mktg Exp.	NOK 464	NOK 433	NOK 9,376	NOK 0
Other Operating Expenses	NOK 96,659	NOK 84,385	NOK 53,658	NOK 42,253
Operating Expenses	NOK 110,725	NOK 94,202	NOK 61,975	NOK 49,495
Operating Income	NOK 95,131	NOK 93,587	NOK 81,223	NOK 34,920
% Margin	33.4%	41.1%	43.1%	29.2%
Other Income/Exp. Net	-NOK 17,167	-NOK 19,245	-NOK 20,799	NOK 28,471
Pre-Tax Income	NOK 78,228	NOK 74,342	NOK 60,424	NOK 63,391
Tax Expense	NOK 17,550	NOK 40,965	NOK 41,789	NOK 21,079
Net Income	NOK 60,678	NOK 33,377	NOK 19,893	NOK 49,323
% 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	116,122	110,056	113,538	105,452
Weighted Avg Shares Out Dil	118,268	110,056	115,890	106,611
Supplemental Information	–	–	–	–
Interest Income	NOK 143	NOK 81	NOK 57	NOK 77
Interest Expense	NOK 16,630	NOK 11,604	NOK 9,536	NOK 9,916
Depreciation & Amortization	NOK 54,583	NOK 39,687	NOK 35,164	NOK 27,550
EBITDA	NOK 149,187	NOK 125,633	NOK 105,124	NOK 98,035
% Margin	52.3%	55.2%	55.7%	81.9%