Magnora ASA (OSL: MGN)
Norway
· Delayed Price · Currency is NOK 23.60
-0.15 (-0.63%)
Nov 21, 2024, 4:25 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 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 13.6 | 24.6 | 91.1 | 13.8 | 27.1 | 40 | Upgrade
|
| Other Revenue | - | - | 0.6 | 1.4 | 1.3 | 1.6 | Upgrade
|
| Revenue | 13.6 | 24.6 | 91.7 | 15.2 | 28.4 | 41.6 | Upgrade
|
| Revenue Growth (YoY) | -85.27% | -73.17% | 503.29% | -46.48% | -31.73% | -40.91% | Upgrade
|
| Cost of Revenue | 17.9 | - | - | - | - | - | Upgrade
|
| Gross Profit | -4.3 | 24.6 | 91.7 | 15.2 | 28.4 | 41.6 | Upgrade
|
| Selling, General & Admin | 40.3 | 40.3 | 29.4 | 18.5 | 11.9 | 11.1 | Upgrade
|
| Other Operating Expenses | 65.5 | 65.5 | 50.1 | 35.2 | 9.5 | 6.1 | Upgrade
|
| Operating Expenses | 94.8 | 107.7 | 81.1 | 53.7 | 21.4 | 17.2 | Upgrade
|
| Operating Income | -99.1 | -83.1 | 10.6 | -38.5 | 7 | 24.4 | Upgrade
|
| Interest Expense | -12.6 | -12.6 | -9.7 | -0.4 | -0.1 | - | Upgrade
|
| Interest & Investment Income | 17.3 | 15.3 | 7.2 | 0.3 | 0.3 | 1.5 | Upgrade
|
| Earnings From Equity Investments | 38.65 | 10.5 | -3.9 | -21.6 | -0.9 | -1.3 | Upgrade
|
| Currency Exchange Gain (Loss) | -2.2 | 0.4 | 7.4 | - | 7.8 | -1.4 | Upgrade
|
| Other Non Operating Income (Expenses) | 340.75 | 249.4 | 1.1 | - | - | -0.1 | Upgrade
|
| EBT Excluding Unusual Items | 282.8 | 179.9 | 12.7 | -60.2 | 14.1 | 23.1 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.9 | -0.9 | 0.3 | 5.1 | 20 | - | Upgrade
|
| Pretax Income | 281.9 | 179 | 13 | -55.1 | 34.1 | 23.1 | Upgrade
|
| Income Tax Expense | 5.6 | 0.1 | -8.1 | 7.7 | 5.6 | 2.9 | Upgrade
|
| Earnings From Continuing Operations | 276.3 | 178.9 | 21.1 | -62.8 | 28.5 | 20.2 | Upgrade
|
| Earnings From Discontinued Operations | 312.6 | - | - | - | - | - | Upgrade
|
| Net Income to Company | 588.9 | 178.9 | 21.1 | -62.8 | 28.5 | 20.2 | Upgrade
|
| Minority Interest in Earnings | 12.3 | 13.6 | -8.6 | - | - | - | Upgrade
|
| Net Income | 601.2 | 192.5 | 12.5 | -62.8 | 28.5 | 20.2 | Upgrade
|
| Net Income to Common | 601.2 | 192.5 | 12.5 | -62.8 | 28.5 | 20.2 | Upgrade
|
| Net Income Growth | 132.30% | 1440.00% | - | - | 41.09% | -94.92% | Upgrade
|
| Shares Outstanding (Basic) | 67 | 67 | 60 | 57 | 53 | 53 | Upgrade
|
| Shares Outstanding (Diluted) | 67 | 67 | 60 | 57 | 53 | 53 | Upgrade
|
| Shares Change (YoY) | 1.18% | 12.56% | 5.34% | 7.76% | - | -0.04% | Upgrade
|
| EPS (Basic) | 9.00 | 2.88 | 0.21 | -1.11 | 0.54 | 0.38 | Upgrade
|
| EPS (Diluted) | 8.97 | 2.86 | 0.21 | -1.11 | 0.54 | 0.38 | Upgrade
|
| EPS Growth | 129.25% | 1261.90% | - | - | 42.11% | -94.98% | Upgrade
|
| Free Cash Flow | -67.9 | -2.5 | -76.4 | -23.7 | 29.9 | 25.5 | Upgrade
|
| Free Cash Flow Per Share | -1.01 | -0.04 | -1.28 | -0.42 | 0.57 | 0.48 | Upgrade
|
| Gross Margin | -31.62% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | Upgrade
|
| Operating Margin | -728.68% | -337.80% | 11.56% | -253.29% | 24.65% | 58.65% | Upgrade
|
| Profit Margin | 4420.59% | 782.52% | 13.63% | -413.16% | 100.35% | 48.56% | Upgrade
|
| Free Cash Flow Margin | -499.26% | -10.16% | -83.32% | -155.92% | 105.28% | 61.30% | Upgrade
|
| EBITDA | -97.15 | -81.3 | 12.2 | - | - | - | Upgrade
|
| EBITDA Margin | - | - | 13.30% | - | - | - | Upgrade
|
| D&A For EBITDA | 1.95 | 1.8 | 1.6 | - | - | - | Upgrade
|
| EBIT | -99.1 | -83.1 | 10.6 | -38.5 | 7 | 24.4 | Upgrade
|
| EBIT Margin | - | - | 11.56% | -253.29% | 24.65% | 58.65% | Upgrade
|
| Effective Tax Rate | 1.99% | 0.06% | - | - | 16.42% | 12.55% | Upgrade
|
| Revenue as Reported | 273.8 | 273.8 | 91.7 | 15.2 | 28.4 | 41.6 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.