Rana Gruber ASA
RANA.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,664,441 | NOK 1,932,039 | NOK 1,423,319 | NOK 1,668,429 |
| % Growth | -13.9% | 35.7% | -14.7% | – |
| Cost of Goods Sold | NOK 633,236 | NOK 386,895 | NOK 500,013 | NOK 457,624 |
| Gross Profit | NOK 1,031,205 | NOK 1,545,144 | NOK 923,306 | NOK 1,210,805 |
| % Margin | 62% | 80% | 64.9% | 72.6% |
| R&D Expenses | NOK 10,016 | NOK 0 | NOK 5,434 | NOK 3,786 |
| G&A Expenses | NOK 59,613 | NOK 47,487 | NOK 45,458 | NOK 40,517 |
| SG&A Expenses | NOK 157,771 | NOK 47,487 | NOK 45,458 | NOK 40,517 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 0 | NOK 426,360 | NOK 20,927 | NOK 0 |
| Operating Expenses | NOK 167,787 | NOK 615,452 | NOK 514,852 | NOK 447,717 |
| Operating Income | NOK 349,709 | NOK 764,276 | NOK 408,454 | NOK 763,088 |
| % Margin | 21% | 39.6% | 28.7% | 45.7% |
| Other Income/Exp. Net | NOK 130,202 | -NOK 136,390 | NOK 228,408 | -NOK 3,343 |
| Pre-Tax Income | NOK 479,911 | NOK 627,886 | NOK 636,862 | NOK 759,745 |
| Tax Expense | NOK 109,085 | NOK 138,198 | NOK 152,636 | NOK 167,697 |
| Net Income | NOK 374,331 | NOK 489,688 | NOK 484,226 | NOK 592,048 |
| % 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 | 37,085 | 37,085 | 37,119 | 37,335 |
| Weighted Avg Shares Out Dil | 37,085 | 37,085 | 37,119 | 37,335 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 9,708 | NOK 12,208 | NOK 7,646 | NOK 9,749 |
| Interest Expense | NOK 18,022 | NOK 11,049 | NOK 11,359 | NOK 12,364 |
| Depreciation & Amortization | NOK 182,960 | NOK 165,417 | NOK 158,736 | NOK 174,247 |
| EBITDA | NOK 680,893 | NOK 806,739 | NOK 567,190 | NOK 937,335 |
| % Margin | 40.9% | 41.8% | 39.8% | 56.2% |