Magnora ASA
SVMRF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2 | $25 | $92 | $15 |
| % Growth | -90.7% | -73.2% | 503.3% | – |
| Cost of Goods Sold | $0 | $0 | $0 | $0 |
| Gross Profit | $2 | $25 | $92 | $15 |
| % Margin | 100% | 100% | 100% | 100% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $63 | $54 | $39 | $15 |
| SG&A Expenses | $63 | $54 | $39 | $15 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | -$342 | -$206 | $43 | $38 |
| Operating Expenses | -$279 | -$152 | $81 | $54 |
| Operating Income | $282 | $177 | $21 | -$60 |
| % Margin | 12,239.1% | 717.9% | 23.3% | -395.4% |
| Other Income/Exp. Net | -$12 | $2 | -$9 | $5 |
| Pre-Tax Income | $269 | $179 | $12 | -$55 |
| Tax Expense | $6 | $0 | $8 | $8 |
| Net Income | $594 | $193 | $4 | -$63 |
| % Margin | 25,808.7% | 782.5% | 4.3% | -413.2% |
| EPS | 9 | 2.86 | 0.066 | -1.11 |
| % Growth | 214.7% | 4,266.4% | 105.9% | – |
| EPS Diluted | 8.9 | 2.86 | 0.065 | -1.11 |
| Weighted Avg Shares Out | 66 | 67 | 60 | 57 |
| Weighted Avg Shares Out Dil | 67 | 67 | 60 | 57 |
| Supplemental Information | – | – | – | – |
| Interest Income | $13 | $15 | $7 | $0 |
| Interest Expense | $14 | $13 | $10 | $0 |
| Depreciation & Amortization | $1 | $2 | $2 | $0 |
| EBITDA | $284 | $193 | $23 | -$54 |
| % Margin | 12,339.1% | 785.8% | 25.4% | -357.9% |