Panoro Energy ASA (OSL:PEN)

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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	211.09	267.89	217.99	180.27	113.71	24.17
Revenue Growth (YoY)	-28.31%	22.89%	20.92%	58.54%	370.51%	-43.76%
Cost of Revenue	89.41	121.05	81.3	51.9	41.02	14.74
Gross Profit	121.68	146.84	136.68	128.37	72.69	9.43
Selling, General & Admin	14.88	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	72.4	68.71	52.51	60.36	50.68	6.23
Operating Income	49.29	78.13	84.18	68.01	22	3.2
Interest Expense	-18.78	-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)	13.02	12.97	4	4.79	3.13	2.05
EBT Excluding Unusual Items	43.58	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	3.31	3.92	-	-	46.12	-
Pretax Income	46.67	78.23	74.34	60.42	63.39	2.31
Income Tax Expense	12.1	17.55	40.97	41.79	21.08	4.5
Earnings From Continuing Operations	34.56	60.68	33.38	18.64	42.31	-2.2
Earnings From Discontinued Operations	-	-	-	1.26	7.01	-3.14
Net Income	34.56	60.68	33.38	19.89	49.32	-5.33
Net Income to Common	34.56	60.68	33.38	19.89	49.32	-5.33
Net Income Growth	-38.93%	81.80%	67.78%	-59.67%	-	-
Shares Outstanding (Basic)	156	116	116	114	105	69
Shares Outstanding (Diluted)	158	117	117	116	107	69
Shares Change (YoY)	32.35%	-0.22%	1.35%	8.70%	54.71%	7.00%
EPS (Basic)	0.22	0.52	0.29	0.18	0.47	-0.08
EPS (Diluted)	0.22	0.52	0.28	0.17	0.47	-0.08
EPS Growth	-53.10%	85.71%	63.88%	-63.32%	-	-
Free Cash Flow	-35.13	9.34	12.04	48.3	14.66	-13.4
Free Cash Flow Per Share	-0.22	0.08	0.10	0.42	0.14	-0.19
Dividend Per Share	-	-	0.136	0.027	-	-
Dividend Growth	-	-	406.89%	-	-	-
Gross Margin	57.64%	54.82%	62.70%	71.21%	63.92%	39.00%
Operating Margin	23.35%	29.17%	38.62%	37.72%	19.35%	13.24%
Profit Margin	16.37%	22.65%	15.31%	11.04%	43.38%	-22.07%
Free Cash Flow Margin	-16.64%	3.49%	5.52%	26.79%	12.89%	-55.46%
EBITDA	105.82	132.26	123.67	102.98	49.34	9.97
EBITDA Margin	50.13%	49.37%	56.73%	57.13%	43.39%	41.23%
D&A For EBITDA	56.54	54.13	39.49	34.97	27.34	6.77
EBIT	49.29	78.13	84.18	68.01	22	3.2
EBIT Margin	23.35%	29.17%	38.62%	37.72%	19.35%	13.24%
Effective Tax Rate	25.94%	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.