Rana Gruber ASA

Name: Rana Gruber ASA Financial Statements
Creator: AlphaPilot

RANA.OL · OSL

	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Revenue	NOK 1,664	NOK 1,932	NOK 1,423	NOK 1,668
% Growth	-13.9%	35.7%	-14.7%	–
Cost of Goods Sold	NOK 633	NOK 387	NOK 500	NOK 458
Gross Profit	NOK 1,031	NOK 1,545	NOK 923	NOK 1,211
% Margin	62%	80%	64.9%	72.6%
R&D Expenses	NOK 10	NOK 0	NOK 5	NOK 4
G&A Expenses	NOK 60	NOK 47	NOK 45	NOK 41
SG&A Expenses	NOK 158	NOK 47	NOK 45	NOK 41
Sales & Mktg Exp.	NOK 0	NOK 0	NOK 0	NOK 0
Other Operating Expenses	NOK 0	NOK 426	NOK 21	NOK 0
Operating Expenses	NOK 168	NOK 615	NOK 515	NOK 448
Operating Income	NOK 350	NOK 764	NOK 408	NOK 763
% Margin	21%	39.6%	28.7%	45.7%
Other Income/Exp. Net	NOK 130	-NOK 136	NOK 228	-NOK 3
Pre-Tax Income	NOK 480	NOK 628	NOK 637	NOK 760
Tax Expense	NOK 109	NOK 138	NOK 153	NOK 168
Net Income	NOK 374	NOK 490	NOK 484	NOK 592
% Margin	22.5%	25.3%	34%	35.5%
EPS	10	13.2	13.05	15.86
% Growth	-24.2%	1.1%	-17.7%	–
EPS Diluted	10	13.2	13.05	15.86
Weighted Avg Shares Out	37	37	37	37
Weighted Avg Shares Out Dil	37	37	37	37
Supplemental Information	–	–	–	–
Interest Income	NOK 10	NOK 12	NOK 8	NOK 10
Interest Expense	NOK 18	NOK 11	NOK 11	NOK 12
Depreciation & Amortization	NOK 183	NOK 165	NOK 159	NOK 174
EBITDA	NOK 681	NOK 807	NOK 567	NOK 937
% Margin	40.9%	41.8%	39.8%	56.2%