Scana ASA
SCANA.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,924,300 | NOK 1,605,900 | NOK 886,821 | NOK 304,258 |
| % Growth | 19.8% | 81.1% | 191.5% | – |
| Cost of Goods Sold | NOK 919,300 | NOK 881,300 | NOK 438,198 | NOK 169,750 |
| Gross Profit | NOK 1,005,100 | NOK 724,600 | NOK 448,623 | NOK 134,508 |
| % Margin | 52.2% | 45.1% | 50.6% | 44.2% |
| R&D Expenses | NOK 4,300 | NOK 2,700 | NOK 2,769 | NOK 972 |
| G&A Expenses | NOK 66,900 | NOK 41,800 | NOK 24,573 | NOK 19,800 |
| SG&A Expenses | NOK 84,600 | NOK 61,000 | NOK 24,573 | NOK 25,514 |
| Sales & Mktg Exp. | NOK 17,700 | NOK 19,200 | NOK 0 | NOK 5,714 |
| Other Operating Expenses | NOK 768,600 | NOK 577,600 | NOK 467,900 | NOK 100,973 |
| Operating Expenses | NOK 857,500 | NOK 641,300 | NOK 492,473 | NOK 126,487 |
| Operating Income | NOK 147,600 | NOK 83,300 | -NOK 20,362 | NOK 8,444 |
| % Margin | 7.7% | 5.2% | -2.3% | 2.8% |
| Other Income/Exp. Net | -NOK 37,700 | -NOK 26,800 | -NOK 36,822 | -NOK 6,414 |
| Pre-Tax Income | NOK 109,900 | NOK 56,500 | -NOK 55,822 | NOK 2,030 |
| Tax Expense | NOK 26,600 | -NOK 15,100 | -NOK 11,322 | -NOK 24,289 |
| Net Income | NOK 83,300 | NOK 71,600 | -NOK 44,500 | NOK 26,757 |
| % 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 | 461,886 | 449,966 | 386,349 | 107,505 |
| Weighted Avg Shares Out Dil | 461,886 | 470,386 | 386,349 | 116,745 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 4,600 | NOK 3,200 | NOK 1,000 | NOK 33 |
| Interest Expense | NOK 39,300 | NOK 43,300 | NOK 44,900 | NOK 7,735 |
| Depreciation & Amortization | NOK 108,900 | NOK 95,800 | NOK 86,800 | NOK 6,039 |
| EBITDA | NOK 256,000 | NOK 190,800 | NOK 67,663 | NOK 13,776 |
| % Margin | 13.3% | 11.9% | 7.6% | 4.5% |