Magnora ASA (OSL:MGN)
Norway · Delayed Price · Currency is NOK 31.70
+0.30 (0.96%)
May 13, 2026, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 50.2 | 97.7 | 2.3 | 12.1 | 91.1 | 13.8 |
Other Revenue | - | - | - | - | 0.6 | 1.4 |
| 50.2 | 97.7 | 2.3 | 12.1 | 91.7 | 15.2 | |
Revenue Growth (YoY) | 36.41% | 4147.83% | -80.99% | -86.80% | 503.29% | -46.48% |
Cost of Revenue | 3.3 | - | - | - | - | - |
Gross Profit | 46.9 | 97.7 | 2.3 | 12.1 | 91.7 | 15.2 |
Selling, General & Admin | 45.7 | 45.7 | 46.7 | 44.4 | 33.5 | 20.4 |
Other Operating Expenses | 67 | 67 | 75 | 54.3 | 46 | 33.3 |
Operating Expenses | 130.1 | 114.2 | 122.8 | 100.6 | 81.1 | 53.7 |
Operating Income | -83.2 | -16.5 | -120.5 | -88.5 | 10.6 | -38.5 |
Interest Expense | -9.9 | -9.6 | -13.5 | -12.6 | -9.7 | -0.4 |
Interest & Investment Income | 9.5 | 15.1 | 13.1 | 15.3 | 7.2 | 0.3 |
Earnings From Equity Investments | -3.4 | -7 | 43.3 | 10.5 | -3.9 | -21.6 |
Currency Exchange Gain (Loss) | 8.2 | 9.6 | -11.9 | 0.5 | 7.4 | - |
Other Non Operating Income (Expenses) | -12.9 | 0.1 | 0.1 | 0.1 | 1.1 | - |
EBT Excluding Unusual Items | -91.7 | -8.3 | -89.4 | -74.7 | 12.7 | -60.2 |
Gain (Loss) on Sale of Investments | 15.3 | 15.3 | 255.1 | -0.9 | 0.3 | 5.1 |
Gain (Loss) on Sale of Assets | - | - | - | 249.2 | - | - |
Other Unusual Items | 5.2 | 5.2 | 103.4 | - | - | - |
Pretax Income | -71.2 | 12.2 | 269.1 | 173.6 | 13 | -55.1 |
Income Tax Expense | 2.7 | 2.7 | 5.5 | -0.1 | -8.1 | 7.7 |
Earnings From Continuing Operations | -73.9 | 9.5 | 263.6 | 173.7 | 21.1 | -62.8 |
Earnings From Discontinued Operations | - | - | 315.8 | 5.2 | - | - |
Net Income to Company | -73.9 | 9.5 | 579.4 | 178.9 | 21.1 | -62.8 |
Minority Interest in Earnings | 10 | 10.6 | 14.2 | 13.6 | -8.6 | - |
Net Income | -63.9 | 20.1 | 593.6 | 192.5 | 12.5 | -62.8 |
Net Income to Common | -63.9 | 20.1 | 593.6 | 192.5 | 12.5 | -62.8 |
Net Income Growth | - | -96.61% | 208.36% | 1440.00% | - | - |
Shares Outstanding (Basic) | 66 | 66 | 66 | 67 | 60 | 57 |
Shares Outstanding (Diluted) | 66 | 66 | 67 | 67 | 60 | 57 |
Shares Change (YoY) | -1.27% | -0.62% | -0.70% | 12.56% | 5.34% | 7.76% |
EPS (Basic) | -0.97 | 0.31 | 9.00 | 2.88 | 0.21 | -1.11 |
EPS (Diluted) | -0.97 | 0.30 | 8.89 | 2.87 | 0.21 | -1.11 |
EPS Growth | - | -96.63% | 210.14% | 1265.42% | - | - |
Free Cash Flow | -32.3 | -10.2 | -105 | -2.5 | -76.4 | -23.7 |
Free Cash Flow Per Share | -0.49 | -0.15 | -1.57 | -0.04 | -1.28 | -0.42 |
Dividend Per Share | - | - | 0.561 | 0.561 | - | - |
Gross Margin | 93.43% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | -165.74% | -16.89% | -5239.13% | -731.40% | 11.56% | -253.29% |
Profit Margin | -127.29% | 20.57% | 25808.70% | 1590.91% | 13.63% | -413.16% |
Free Cash Flow Margin | -64.34% | -10.44% | -4565.22% | -20.66% | -83.31% | -155.92% |
EBITDA | -81.3 | -15 | -119.4 | -86.6 | 12.2 | - |
EBITDA Margin | -161.95% | -15.35% | - | - | 13.30% | - |
D&A For EBITDA | 1.9 | 1.5 | 1.1 | 1.9 | 1.6 | - |
EBIT | -83.2 | -16.5 | -120.5 | -88.5 | 10.6 | -38.5 |
EBIT Margin | -165.74% | -16.89% | - | - | 11.56% | -253.29% |
Effective Tax Rate | - | 22.13% | 2.04% | - | - | - |
Revenue as Reported | 121.8 | 121.8 | 360.9 | 261.3 | 91.7 | 15.2 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.