Magnora ASA (FRA:4SM)
Germany · Delayed Price · Currency is EUR 1.778
-0.028 (-1.55%)
At close: Jan 30, 2026
Magnora ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 51.6 | 2.3 | 12.1 | 91.1 | 13.8 | 27.1 |
Other Revenue | - | - | - | 0.6 | 1.4 | 1.3 |
| 51.6 | 2.3 | 12.1 | 91.7 | 15.2 | 28.4 | |
Revenue Growth (YoY) | 4590.91% | -80.99% | -86.80% | 503.29% | -46.48% | -31.73% |
Cost of Revenue | -1.6 | - | - | - | - | - |
Gross Profit | 53.2 | 2.3 | 12.1 | 91.7 | 15.2 | 28.4 |
Selling, General & Admin | 46.7 | 46.7 | 44.4 | 33.5 | 20.4 | 11.9 |
Other Operating Expenses | 75 | 75 | 54.3 | 46 | 33.3 | 9.5 |
Operating Expenses | 124.8 | 122.8 | 100.6 | 81.1 | 53.7 | 21.4 |
Operating Income | -71.6 | -120.5 | -88.5 | 10.6 | -38.5 | 7 |
Interest Expense | -13.5 | -13.5 | -12.6 | -9.7 | -0.4 | -0.1 |
Interest & Investment Income | 15 | 13.1 | 15.3 | 7.2 | 0.3 | 0.3 |
Earnings From Equity Investments | -4.9 | 43.3 | 10.5 | -3.9 | -21.6 | -0.9 |
Currency Exchange Gain (Loss) | -3.3 | -11.9 | 0.5 | 7.4 | - | 7.8 |
Other Non Operating Income (Expenses) | -305.7 | - | 0.1 | 1.1 | - | - |
EBT Excluding Unusual Items | -384 | -89.5 | -74.7 | 12.7 | -60.2 | 14.1 |
Gain (Loss) on Sale of Investments | - | - | -0.9 | 0.3 | 5.1 | 20 |
Gain (Loss) on Sale of Assets | 358.6 | 358.6 | 249.2 | - | - | - |
Pretax Income | -25.4 | 269.1 | 173.6 | 13 | -55.1 | 34.1 |
Income Tax Expense | - | 5.5 | -0.1 | -8.1 | 7.7 | 5.6 |
Earnings From Continuing Operations | -25.4 | 263.6 | 173.7 | 21.1 | -62.8 | 28.5 |
Earnings From Discontinued Operations | - | 315.8 | 5.2 | - | - | - |
Net Income to Company | -25.4 | 579.4 | 178.9 | 21.1 | -62.8 | 28.5 |
Minority Interest in Earnings | 13 | 14.2 | 13.6 | -8.6 | - | - |
Net Income | -12.4 | 593.6 | 192.5 | 12.5 | -62.8 | 28.5 |
Net Income to Common | -12.4 | 593.6 | 192.5 | 12.5 | -62.8 | 28.5 |
Net Income Growth | - | 208.36% | 1440.00% | - | - | 41.09% |
Shares Outstanding (Basic) | 65 | 66 | 67 | 60 | 57 | 53 |
Shares Outstanding (Diluted) | 65 | 67 | 67 | 60 | 57 | 53 |
Shares Change (YoY) | -2.76% | -0.70% | 12.56% | 5.34% | 7.76% | - |
EPS (Basic) | -0.19 | 9.00 | 2.88 | 0.21 | -1.11 | 0.54 |
EPS (Diluted) | -0.20 | 8.89 | 2.87 | 0.21 | -1.11 | 0.54 |
EPS Growth | - | 210.14% | 1265.42% | - | - | 42.10% |
Free Cash Flow | -106.1 | -105 | -2.5 | -76.4 | -23.7 | 29.9 |
Free Cash Flow Per Share | -1.63 | -1.57 | -0.04 | -1.28 | -0.42 | 0.57 |
Dividend Per Share | 0.187 | 0.561 | 0.561 | - | - | - |
Gross Margin | 103.10% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | -138.76% | -5239.13% | -731.40% | 11.56% | -253.29% | 24.65% |
Profit Margin | -24.03% | 25808.70% | 1590.91% | 13.63% | -413.16% | 100.35% |
Free Cash Flow Margin | -205.62% | -4565.22% | -20.66% | -83.31% | -155.92% | 105.28% |
EBITDA | -70.5 | -119.4 | -86.6 | 12.2 | - | - |
EBITDA Margin | -136.63% | - | - | 13.30% | - | - |
D&A For EBITDA | 1.1 | 1.1 | 1.9 | 1.6 | - | - |
EBIT | -71.6 | -120.5 | -88.5 | 10.6 | -38.5 | 7 |
EBIT Margin | -138.76% | - | - | 11.56% | -253.29% | 24.65% |
Effective Tax Rate | - | 2.04% | - | - | - | 16.42% |
Revenue as Reported | 360.9 | 360.9 | 261.3 | 91.7 | 15.2 | 28.4 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.