Panoro Energy ASA
PESAF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $285 | $218 | $189 | $120 |
| % Growth | 30.8% | 15.6% | 57.6% | – |
| Cost of Goods Sold | $79 | $81 | $35 | $34 |
| Gross Profit | $206 | $137 | $153 | $86 |
| % Margin | 72.2% | 62.7% | 81.4% | 71.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $14 | $12 | $10 | $8 |
| SG&A Expenses | $14 | $12 | $19 | $15 |
| Sales & Mktg Exp. | $0 | $0 | $9 | $6 |
| Other Operating Expenses | $97 | $84 | $64 | $50 |
| Operating Expenses | $111 | $43 | $62 | $49 |
| Operating Income | $95 | $94 | $81 | $35 |
| % Margin | 33.4% | 42.9% | 43.1% | 29.2% |
| Other Income/Exp. Net | -$17 | -$19 | -$21 | $28 |
| Pre-Tax Income | $78 | $74 | $60 | $63 |
| Tax Expense | $18 | $41 | $42 | $21 |
| Net Income | $61 | $33 | $20 | $49 |
| % Margin | 21.3% | 15.3% | 10.5% | 41.2% |
| EPS | 0.52 | 0.29 | 0.17 | 0.47 |
| % Growth | 79.3% | 70.6% | -63.8% | – |
| EPS Diluted | 0.52 | 0.28 | 0.17 | 0.45 |
| Weighted Avg Shares Out | 116 | 115 | 114 | 105 |
| Weighted Avg Shares Out Dil | 118 | 119 | 116 | 107 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $20 | $19 | $13 | $10 |
| Depreciation & Amortization | $55 | $40 | $34 | $27 |
| EBITDA | $149 | $126 | $107 | $97 |
| % Margin | 52.3% | 57.6% | 56.8% | 81.3% |