Panoro Energy ASA (OSL: PEN)
29.35
-0.35 (-1.18%)
Aug 30, 2024, 4:25 PM CET
Panoro Energy ASA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 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 |
Revenue | 294.3 | 217.99 | 180.27 | 113.71 | 24.17 | 42.97 | Upgrade
|
Revenue Growth (YoY) | 30.85% | 20.92% | 58.54% | 370.51% | -43.76% | 1542.51% | Upgrade
|
Cost of Revenue | 114.77 | 81.3 | 51.9 | 41.02 | 14.74 | 15.21 | Upgrade
|
Gross Profit | 179.53 | 136.68 | 128.37 | 72.69 | 9.43 | 27.76 | Upgrade
|
Selling, General & Admin | 13.05 | 11.66 | 9.91 | 8.47 | 5.97 | 6.48 | Upgrade
|
Other Operating Expenses | 0.73 | 0.73 | 5.91 | 8.22 | -6.98 | 2.82 | Upgrade
|
Operating Expenses | 63.85 | 52.51 | 60.36 | 50.68 | 6.23 | 8.27 | Upgrade
|
Operating Income | 115.68 | 84.18 | 68.01 | 22 | 3.2 | 19.49 | Upgrade
|
Interest Expense | -14.06 | -13.02 | -10.16 | -7.09 | -1.91 | -2.75 | Upgrade
|
Interest & Investment Income | 0.08 | 0.08 | 0.06 | 0.08 | 0.06 | 0.04 | Upgrade
|
Currency Exchange Gain (Loss) | -0.06 | -0.06 | -0.49 | 0.41 | -0.37 | 0.22 | Upgrade
|
Other Non Operating Income (Expenses) | 3.93 | 4 | 4.79 | 3.13 | 2.05 | 3.25 | Upgrade
|
EBT Excluding Unusual Items | 105.57 | 75.18 | 62.21 | 18.52 | 3.03 | 20.24 | Upgrade
|
Merger & Restructuring Charges | -0.81 | -0.81 | -1.05 | -1.25 | -0.73 | -1.11 | Upgrade
|
Gain (Loss) on Sale of Investments | -0.03 | -0.03 | -0.73 | - | - | - | Upgrade
|
Gain (Loss) on Sale of Assets | - | - | - | - | - | -0.29 | Upgrade
|
Other Unusual Items | -2.59 | - | - | 46.12 | - | - | Upgrade
|
Pretax Income | 102.15 | 74.34 | 60.42 | 63.39 | 2.31 | 18.85 | Upgrade
|
Income Tax Expense | 45.55 | 40.97 | 41.79 | 21.08 | 4.5 | 13.48 | Upgrade
|
Earnings From Continuing Operations | 56.6 | 33.38 | 18.64 | 42.31 | -2.2 | 5.37 | Upgrade
|
Earnings From Discontinued Operations | - | - | 1.26 | 7.01 | -3.14 | 4.82 | Upgrade
|
Net Income | 56.6 | 33.38 | 19.89 | 49.32 | -5.33 | 10.19 | Upgrade
|
Net Income to Common | 56.6 | 33.38 | 19.89 | 49.32 | -5.33 | 10.19 | Upgrade
|
Net Income Growth | 33.65% | 67.78% | -59.67% | - | - | - | Upgrade
|
Shares Outstanding (Basic) | 118 | 116 | 114 | 105 | 69 | 64 | Upgrade
|
Shares Outstanding (Diluted) | 119 | 117 | 116 | 107 | 69 | 64 | Upgrade
|
Shares Change (YoY) | 3.28% | 1.35% | 8.70% | 54.71% | 7.00% | 41.74% | Upgrade
|
EPS (Basic) | 0.48 | 0.29 | 0.18 | 0.47 | -0.08 | 0.16 | Upgrade
|
EPS (Diluted) | 0.47 | 0.28 | 0.17 | 0.47 | -0.08 | 0.15 | Upgrade
|
EPS Growth | 27.62% | 63.88% | -63.32% | - | - | - | Upgrade
|
Free Cash Flow | 48.7 | 12.04 | 48.3 | 14.66 | -13.4 | -0.57 | Upgrade
|
Free Cash Flow Per Share | 0.41 | 0.10 | 0.42 | 0.14 | -0.19 | -0.01 | Upgrade
|
Dividend Per Share | 0.079 | 0.136 | 0.027 | - | - | - | Upgrade
|
Dividend Growth | -5.29% | 406.89% | - | - | - | - | Upgrade
|
Gross Margin | 61.00% | 62.70% | 71.21% | 63.92% | 39.00% | 64.60% | Upgrade
|
Operating Margin | 39.31% | 38.62% | 37.73% | 19.35% | 13.24% | 45.36% | Upgrade
|
Profit Margin | 19.23% | 15.31% | 11.04% | 43.38% | -22.07% | 23.72% | Upgrade
|
Free Cash Flow Margin | 16.55% | 5.52% | 26.79% | 12.89% | -55.46% | -1.33% | Upgrade
|
EBITDA | 165.13 | 123.67 | 102.98 | 49.34 | 9.97 | 25.89 | Upgrade
|
EBITDA Margin | 56.11% | 56.73% | 57.13% | 43.39% | 41.23% | 60.26% | Upgrade
|
D&A For EBITDA | 49.45 | 39.49 | 34.97 | 27.34 | 6.77 | 6.4 | Upgrade
|
EBIT | 115.68 | 84.18 | 68.01 | 22 | 3.2 | 19.49 | Upgrade
|
EBIT Margin | 39.31% | 38.62% | 37.73% | 19.35% | 13.24% | 45.36% | Upgrade
|
Effective Tax Rate | 44.60% | 55.10% | 69.16% | 33.25% | 195.10% | 71.51% | Upgrade
|
Revenue as Reported | 227.48 | 227.48 | 188.63 | 119.66 | 26.86 | 46.78 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.