Magnora ASA (FRA:4SM)
Germany
· Delayed Price · Currency is EUR 2.035
+0.010 (0.49%)
At close: Jun 27, 2025, 10:00 PM CET
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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
Operating Revenue | 51.7 | 2.3 | 12.1 | 91.1 | 13.8 | 27.1 | Upgrade
|
Other Revenue | -2.1 | - | - | 0.6 | 1.4 | 1.3 | Upgrade
|
| 49.6 | 2.3 | 12.1 | 91.7 | 15.2 | 28.4 | Upgrade
| |
Revenue Growth (YoY) | 206.17% | -80.99% | -86.80% | 503.29% | -46.48% | -31.73% | Upgrade
|
Cost of Revenue | -1.8 | - | - | - | - | - | Upgrade
|
Gross Profit | 51.4 | 2.3 | 12.1 | 91.7 | 15.2 | 28.4 | Upgrade
|
Selling, General & Admin | 46.7 | 46.7 | 44.4 | 33.5 | 20.4 | 11.9 | Upgrade
|
Other Operating Expenses | 75 | 75 | 54.3 | 46 | 33.3 | 9.5 | Upgrade
|
Operating Expenses | 119.8 | 122.8 | 100.6 | 81.1 | 53.7 | 21.4 | Upgrade
|
Operating Income | -68.4 | -120.5 | -88.5 | 10.6 | -38.5 | 7 | Upgrade
|
Interest Expense | -13.5 | -13.5 | -12.6 | -9.7 | -0.4 | -0.1 | Upgrade
|
Interest & Investment Income | 18.3 | 13.1 | 15.3 | 7.2 | 0.3 | 0.3 | Upgrade
|
Earnings From Equity Investments | 30 | 43.3 | 10.5 | -3.9 | -21.6 | -0.9 | Upgrade
|
Currency Exchange Gain (Loss) | -10.8 | -11.9 | 0.5 | 7.4 | - | 7.8 | Upgrade
|
Other Non Operating Income (Expenses) | 0.1 | - | 0.1 | 1.1 | - | - | Upgrade
|
EBT Excluding Unusual Items | -44.3 | -89.5 | -74.7 | 12.7 | -60.2 | 14.1 | Upgrade
|
Gain (Loss) on Sale of Investments | - | - | -0.9 | 0.3 | 5.1 | 20 | Upgrade
|
Gain (Loss) on Sale of Assets | 358.6 | 358.6 | 249.2 | - | - | - | Upgrade
|
Pretax Income | 314.3 | 269.1 | 173.6 | 13 | -55.1 | 34.1 | Upgrade
|
Income Tax Expense | 5.5 | 5.5 | -0.1 | -8.1 | 7.7 | 5.6 | Upgrade
|
Earnings From Continuing Operations | 308.8 | 263.6 | 173.7 | 21.1 | -62.8 | 28.5 | Upgrade
|
Earnings From Discontinued Operations | 314.1 | 315.8 | 5.2 | - | - | - | Upgrade
|
Net Income to Company | 622.9 | 579.4 | 178.9 | 21.1 | -62.8 | 28.5 | Upgrade
|
Minority Interest in Earnings | 12.9 | 14.2 | 13.6 | -8.6 | - | - | Upgrade
|
Net Income | 635.8 | 593.6 | 192.5 | 12.5 | -62.8 | 28.5 | Upgrade
|
Net Income to Common | 635.8 | 593.6 | 192.5 | 12.5 | -62.8 | 28.5 | Upgrade
|
Net Income Growth | 252.24% | 208.36% | 1440.00% | - | - | 41.09% | Upgrade
|
Shares Outstanding (Basic) | 66 | 66 | 67 | 60 | 57 | 53 | Upgrade
|
Shares Outstanding (Diluted) | 67 | 67 | 67 | 60 | 57 | 53 | Upgrade
|
Shares Change (YoY) | -0.75% | -0.70% | 12.56% | 5.34% | 7.76% | - | Upgrade
|
EPS (Basic) | 9.68 | 9.00 | 2.88 | 0.21 | -1.11 | 0.54 | Upgrade
|
EPS (Diluted) | 9.53 | 8.89 | 2.87 | 0.21 | -1.11 | 0.54 | Upgrade
|
EPS Growth | 262.48% | 210.14% | 1265.42% | - | - | 42.10% | Upgrade
|
Free Cash Flow | -97.8 | -105 | -2.5 | -76.4 | -23.7 | 29.9 | Upgrade
|
Free Cash Flow Per Share | -1.47 | -1.57 | -0.04 | -1.28 | -0.42 | 0.57 | Upgrade
|
Dividend Per Share | 0.748 | 0.561 | 0.561 | - | - | - | Upgrade
|
Gross Margin | 103.63% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | Upgrade
|
Operating Margin | -137.90% | -5239.13% | -731.40% | 11.56% | -253.29% | 24.65% | Upgrade
|
Profit Margin | 1281.86% | 25808.70% | 1590.91% | 13.63% | -413.16% | 100.35% | Upgrade
|
Free Cash Flow Margin | -197.18% | -4565.22% | -20.66% | -83.31% | -155.92% | 105.28% | Upgrade
|
EBITDA | -67.3 | -119.4 | -86.6 | 12.2 | - | - | Upgrade
|
EBITDA Margin | -135.69% | - | - | 13.30% | - | - | Upgrade
|
D&A For EBITDA | 1.1 | 1.1 | 1.9 | 1.6 | - | - | Upgrade
|
EBIT | -68.4 | -120.5 | -88.5 | 10.6 | -38.5 | 7 | Upgrade
|
EBIT Margin | -137.90% | - | - | 11.56% | -253.29% | 24.65% | Upgrade
|
Effective Tax Rate | 1.75% | 2.04% | - | - | - | 16.42% | Upgrade
|
Revenue as Reported | 360.9 | 360.9 | 261.3 | 91.7 | 15.2 | 28.4 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.