Panoro Energy ASA
PESAF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $285,058 | $217,985 | $188,626 | $119,657 |
| % Growth | 30.8% | 15.6% | 57.6% | – |
| Cost of Goods Sold | $79,202 | $81,301 | $35,164 | $33,988 |
| Gross Profit | $205,856 | $136,684 | $153,462 | $85,669 |
| % Margin | 72.2% | 62.7% | 81.4% | 71.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $13,602 | $11,657 | $9,908 | $8,473 |
| SG&A Expenses | $14,066 | $12,090 | $19,284 | $14,911 |
| Sales & Mktg Exp. | $464 | $433 | $9,376 | $6,438 |
| Other Operating Expenses | $96,659 | $84,385 | $63,922 | $49,945 |
| Operating Expenses | $110,725 | $43,097 | $61,975 | $49,495 |
| Operating Income | $95,131 | $93,587 | $81,223 | $34,920 |
| % Margin | 33.4% | 42.9% | 43.1% | 29.2% |
| Other Income/Exp. Net | -$17,167 | -$19,245 | -$20,799 | $28,471 |
| Pre-Tax Income | $78,228 | $74,342 | $60,424 | $63,391 |
| Tax Expense | $17,550 | $40,965 | $41,789 | $21,079 |
| Net Income | $60,678 | $33,377 | $19,893 | $49,323 |
| % 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 | 115,827 | 115,093 | 113,538 | 105,452 |
| Weighted Avg Shares Out Dil | 117,973 | 119,204 | 115,890 | 106,611 |
| Supplemental Information | – | – | – | – |
| Interest Income | $135 | $84 | $56 | $75 |
| Interest Expense | $19,674 | $19,210 | $13,466 | $9,916 |
| Depreciation & Amortization | $54,583 | $39,687 | $34,490 | $26,830 |
| EBITDA | $149,187 | $125,633 | $107,221 | $97,315 |
| % Margin | 52.3% | 57.6% | 56.8% | 81.3% |