Panoro Energy ASA (FRA:1PZ)

Panoro Energy ASA Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	238.6	267.89	217.99	180.27	113.71	24.17
Revenue Growth (YoY)	6.88%	22.89%	20.92%	58.54%	370.51%	-43.76%
Cost of Revenue	122.27	121.05	81.3	51.9	41.02	14.74
Gross Profit	116.34	146.84	136.68	128.37	72.69	9.43
Selling, General & Admin	14.04	13.6	11.66	9.91	8.47	5.97
Other Operating Expenses	0.32	0.32	0.73	5.91	8.22	-6.98
Operating Expenses	68.74	68.71	52.51	60.36	50.68	6.23
Operating Income	47.6	78.13	84.18	68.01	22	3.2
Interest Expense	-20.08	-16.63	-13.02	-10.16	-7.09	-1.91
Interest & Investment Income	0.14	0.14	0.08	0.06	0.08	0.06
Currency Exchange Gain (Loss)	-0.08	-0.08	-0.06	-0.49	0.41	-0.37
Other Non Operating Income (Expenses)	13.04	12.97	4	4.79	3.13	2.05
EBT Excluding Unusual Items	40.62	74.54	75.18	62.21	18.52	3.03
Merger & Restructuring Charges	-0.22	-0.22	-0.81	-1.05	-1.25	-0.73
Gain (Loss) on Sale of Investments	-0.01	-0.01	-0.03	-0.73	-	-
Other Unusual Items	3.42	3.92	-	-	46.12	-
Pretax Income	43.81	78.23	74.34	60.42	63.39	2.31
Income Tax Expense	12.58	17.55	40.97	41.79	21.08	4.5
Earnings From Continuing Operations	31.23	60.68	33.38	18.64	42.31	-2.2
Earnings From Discontinued Operations	-	-	-	1.26	7.01	-3.14
Net Income	31.23	60.68	33.38	19.89	49.32	-5.33
Net Income to Common	31.23	60.68	33.38	19.89	49.32	-5.33
Net Income Growth	7.76%	81.80%	67.78%	-59.67%	-	-
Shares Outstanding (Basic)	123	116	116	114	105	69
Shares Outstanding (Diluted)	124	117	117	116	107	69
Shares Change (YoY)	4.87%	-0.22%	1.35%	8.70%	54.71%	7.00%
EPS (Basic)	0.25	0.52	0.29	0.18	0.47	-0.08
EPS (Diluted)	0.25	0.52	0.28	0.17	0.47	-0.08
EPS Growth	5.40%	85.71%	63.88%	-63.32%	-	-
Free Cash Flow	-2.96	9.34	12.04	48.3	14.66	-13.4
Free Cash Flow Per Share	-0.02	0.08	0.10	0.42	0.14	-0.19
Dividend Per Share	-	-	0.136	0.027	-	-
Dividend Growth	-	-	406.89%	-	-	-
Gross Margin	48.76%	54.82%	62.70%	71.21%	63.92%	39.00%
Operating Margin	19.95%	29.17%	38.62%	37.72%	19.35%	13.24%
Profit Margin	13.09%	22.65%	15.31%	11.04%	43.38%	-22.07%
Free Cash Flow Margin	-1.24%	3.49%	5.52%	26.79%	12.89%	-55.46%
EBITDA	101.32	132.26	123.67	102.98	49.34	9.97
EBITDA Margin	42.46%	49.37%	56.73%	57.13%	43.39%	41.23%
D&A For EBITDA	53.72	54.13	39.49	34.97	27.34	6.77
EBIT	47.6	78.13	84.18	68.01	22	3.2
EBIT Margin	19.95%	29.17%	38.62%	37.72%	19.35%	13.24%
Effective Tax Rate	28.72%	22.43%	55.10%	69.16%	33.25%	195.10%
Revenue as Reported	-	-	-	188.63	119.66	26.86

Source: S&P Global Market Intelligence. Standard template. Financial Sources.