Panoro Energy ASA (OSL:PEN)
Norway · Delayed Price · Currency is NOK 31.45
-0.35 (-1.10%)
May 29, 2026, 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 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 |
| 215.22 | 199.36 | 267.89 | 217.99 | 180.27 | 113.71 | |
Revenue Growth (YoY) | -1.26% | -25.58% | 22.89% | 20.92% | 58.54% | 370.51% |
Cost of Revenue | 125.46 | 106.17 | 121.05 | 81.3 | 51.9 | 41.02 |
Gross Profit | 89.76 | 93.19 | 146.84 | 136.68 | 128.37 | 72.69 |
Selling, General & Admin | 17.16 | 16.19 | 13.6 | 11.66 | 9.91 | 8.47 |
Other Operating Expenses | 28.93 | 0.34 | 0.32 | 0.73 | 5.91 | 8.22 |
Operating Expenses | 105.41 | 81 | 68.71 | 52.51 | 60.36 | 50.68 |
Operating Income | -15.65 | 12.19 | 78.13 | 84.18 | 68.01 | 22 |
Interest Expense | -21.84 | -20.04 | -16.63 | -13.02 | -10.16 | -7.09 |
Interest & Investment Income | 0.57 | 0.57 | 0.14 | 0.08 | 0.06 | 0.08 |
Currency Exchange Gain (Loss) | -0.06 | -0.06 | -0.08 | -0.06 | -0.49 | 0.41 |
Other Non Operating Income (Expenses) | 8.29 | 11.52 | 12.97 | 4 | 4.79 | 3.13 |
EBT Excluding Unusual Items | -28.69 | 4.18 | 74.54 | 75.18 | 62.21 | 18.52 |
Merger & Restructuring Charges | -0.25 | -0.25 | -0.22 | -0.81 | -1.05 | -1.25 |
Gain (Loss) on Sale of Investments | 0.01 | 0.01 | -0.01 | -0.03 | -0.73 | - |
Other Unusual Items | -0.04 | -0.08 | 3.92 | - | - | 46.12 |
Pretax Income | -28.97 | 3.86 | 78.23 | 74.34 | 60.42 | 63.39 |
Income Tax Expense | 14.33 | 16.96 | 17.55 | 40.97 | 41.79 | 21.08 |
Earnings From Continuing Operations | -43.3 | -13.1 | 60.68 | 33.38 | 18.64 | 42.31 |
Earnings From Discontinued Operations | - | - | - | - | 1.26 | 7.01 |
Net Income | -43.3 | -13.1 | 60.68 | 33.38 | 19.89 | 49.32 |
Net Income to Common | -43.3 | -13.1 | 60.68 | 33.38 | 19.89 | 49.32 |
Net Income Growth | - | - | 81.80% | 67.78% | -59.67% | - |
Shares Outstanding (Basic) | 112 | 113 | 116 | 116 | 114 | 105 |
Shares Outstanding (Diluted) | 112 | 113 | 117 | 117 | 116 | 107 |
Shares Change (YoY) | -4.04% | -3.16% | -0.22% | 1.35% | 8.70% | 54.71% |
EPS (Basic) | -0.39 | -0.12 | 0.52 | 0.29 | 0.18 | 0.47 |
EPS (Diluted) | -0.39 | -0.12 | 0.52 | 0.28 | 0.17 | 0.47 |
EPS Growth | - | - | 85.71% | 63.88% | -63.32% | - |
Free Cash Flow | 33.87 | 34.4 | 9.34 | 12.04 | 48.3 | 14.66 |
Free Cash Flow Per Share | 0.30 | 0.30 | 0.08 | 0.10 | 0.42 | 0.14 |
Dividend Per Share | 0.186 | 0.251 | 0.173 | 0.136 | 0.027 | - |
Dividend Growth | -6.15% | 45.33% | 27.39% | 406.89% | - | - |
Gross Margin | 41.70% | 46.74% | 54.82% | 62.70% | 71.21% | 63.92% |
Operating Margin | -7.27% | 6.11% | 29.17% | 38.62% | 37.72% | 19.35% |
Profit Margin | -20.12% | -6.57% | 22.65% | 15.31% | 11.04% | 43.38% |
Free Cash Flow Margin | 15.74% | 17.26% | 3.49% | 5.52% | 26.79% | 12.89% |
EBITDA | 27.31 | 60.3 | 132.26 | 123.67 | 102.98 | 49.34 |
EBITDA Margin | 12.69% | 30.25% | 49.37% | 56.73% | 57.13% | 43.39% |
D&A For EBITDA | 42.96 | 48.11 | 54.13 | 39.49 | 34.97 | 27.34 |
EBIT | -15.65 | 12.19 | 78.13 | 84.18 | 68.01 | 22 |
EBIT Margin | -7.27% | 6.11% | 29.17% | 38.62% | 37.72% | 19.35% |
Effective Tax Rate | - | 439.10% | 22.43% | 55.10% | 69.16% | 33.25% |
Revenue as Reported | 216.8 | 216.8 | 285.06 | - | 188.63 | 119.66 |