Magnora ASA
SVMRF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,300 | $24,600 | $91,700 | $15,200 |
| % Growth | -90.7% | -73.2% | 503.3% | – |
| Cost of Goods Sold | $0 | $0 | $0 | $0 |
| Gross Profit | $2,300 | $24,600 | $91,700 | $15,200 |
| % Margin | 100% | 100% | 100% | 100% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $62,700 | $53,800 | $38,600 | $15,400 |
| SG&A Expenses | $62,700 | $53,800 | $38,600 | $15,400 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | -$341,900 | -$205,800 | $42,500 | $38,300 |
| Operating Expenses | -$279,200 | -$152,000 | $81,100 | $53,700 |
| Operating Income | $281,500 | $176,600 | $21,400 | -$60,100 |
| % Margin | 12,239.1% | 717.9% | 23.3% | -395.4% |
| Other Income/Exp. Net | -$12,300 | $2,400 | -$9,400 | $5,000 |
| Pre-Tax Income | $269,200 | $179,000 | $12,000 | -$55,100 |
| Tax Expense | $5,500 | $100 | $8,100 | $7,700 |
| Net Income | $593,600 | $192,500 | $3,900 | -$62,800 |
| % 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 | 65,940 | 67,308 | 59,510 | 56,669 |
| Weighted Avg Shares Out Dil | 66,722 | 67,194 | 59,695 | 56,669 |
| Supplemental Information | – | – | – | – |
| Interest Income | $13,100 | $15,300 | $7,200 | $300 |
| Interest Expense | $13,500 | $12,600 | $9,700 | $400 |
| Depreciation & Amortization | $1,100 | $1,900 | $1,600 | $300 |
| EBITDA | $283,800 | $193,300 | $23,300 | -$54,400 |
| % Margin | 12,339.1% | 785.8% | 25.4% | -357.9% |