Scana ASA
SCANA.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,924 | NOK 1,606 | NOK 887 | NOK 304 |
| % Growth | 19.8% | 81.1% | 191.5% | – |
| Cost of Goods Sold | NOK 919 | NOK 881 | NOK 438 | NOK 170 |
| Gross Profit | NOK 1,005 | NOK 725 | NOK 449 | NOK 135 |
| % Margin | 52.2% | 45.1% | 50.6% | 44.2% |
| R&D Expenses | NOK 4 | NOK 3 | NOK 3 | NOK 1 |
| G&A Expenses | NOK 67 | NOK 42 | NOK 25 | NOK 20 |
| SG&A Expenses | NOK 85 | NOK 61 | NOK 25 | NOK 26 |
| Sales & Mktg Exp. | NOK 18 | NOK 19 | NOK 0 | NOK 6 |
| Other Operating Expenses | NOK 769 | NOK 578 | NOK 468 | NOK 101 |
| Operating Expenses | NOK 858 | NOK 641 | NOK 492 | NOK 126 |
| Operating Income | NOK 148 | NOK 83 | -NOK 20 | NOK 8 |
| % Margin | 7.7% | 5.2% | -2.3% | 2.8% |
| Other Income/Exp. Net | -NOK 38 | -NOK 27 | -NOK 37 | -NOK 6 |
| Pre-Tax Income | NOK 110 | NOK 57 | -NOK 56 | NOK 2 |
| Tax Expense | NOK 27 | -NOK 15 | -NOK 11 | -NOK 24 |
| Net Income | NOK 83 | NOK 72 | -NOK 45 | NOK 27 |
| % Margin | 4.3% | 4.5% | -5% | 8.8% |
| EPS | 0.18 | 0.16 | -0.12 | 0.25 |
| % Growth | 12.5% | 233.3% | -148% | – |
| EPS Diluted | 0.18 | 0.15 | -0.12 | 0.23 |
| Weighted Avg Shares Out | 462 | 450 | 386 | 108 |
| Weighted Avg Shares Out Dil | 462 | 470 | 386 | 117 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 5 | NOK 3 | NOK 1 | NOK 0 |
| Interest Expense | NOK 39 | NOK 43 | NOK 45 | NOK 8 |
| Depreciation & Amortization | NOK 109 | NOK 96 | NOK 87 | NOK 6 |
| EBITDA | NOK 256 | NOK 191 | NOK 68 | NOK 14 |
| % Margin | 13.3% | 11.9% | 7.6% | 4.5% |