Rana Gruber ASA (OSL:RANA)

Rana Gruber ASA Income Statement

Financials in millions NOK. 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	1,559	1,664	1,932	1,423	1,668	1,550
Revenue Growth (YoY)	-18.92%	-13.85%	35.74%	-14.69%	7.66%	39.51%
Cost of Revenue	349.84	450.28	386.9	341.28	283.38	299.62
Gross Profit	1,209	1,214	1,545	1,082	1,385	1,250
Selling, General & Admin	411.41	407.98	354.51	301.41	282.56	214.29
Other Operating Expenses	253.55	273.52	260.94	213.44	165.16	144.45
Operating Expenses	880.47	864.46	780.87	673.59	621.96	507.44
Operating Income	328.91	349.71	764.28	408.45	763.09	742.69
Interest Expense	-15.16	-14.41	-9.42	-11.14	-9.75	-30.34
Interest & Investment Income	7.45	7.45	12.21	7.65	-	5.5
Currency Exchange Gain (Loss)	-53.69	-53.69	-15.29	-40.62	-17.46	-2.83
Other Non Operating Income (Expenses)	115.47	190.86	-123.88	272.52	23.87	-357.45
EBT Excluding Unusual Items	382.98	479.91	627.89	636.86	759.75	357.57
Pretax Income	382.98	479.91	627.89	636.86	759.75	357.57
Income Tax Expense	87.76	109.09	138.2	152.64	167.7	78.68
Net Income to Company	-	370.83	489.69	484.23	592.05	278.89
Net Income	295.22	370.83	489.69	484.23	592.05	278.89
Net Income to Common	295.22	370.83	489.69	484.23	592.05	278.89
Net Income Growth	-45.48%	-24.27%	1.13%	-18.21%	112.29%	389.58%
Shares Outstanding (Basic)	37	37	37	37	37	37
Shares Outstanding (Diluted)	37	37	37	37	37	37
Shares Change (YoY)	-0.03%	-	-0.09%	-0.61%	-0.11%	0.15%
EPS (Basic)	7.96	10.00	13.20	13.05	15.85	7.46
EPS (Diluted)	7.96	10.00	13.20	13.05	15.85	7.46
EPS Growth	-45.46%	-24.27%	1.22%	-17.71%	112.54%	388.83%
Free Cash Flow	234.83	122.86	529.73	206.77	742.79	334.52
Free Cash Flow Per Share	6.33	3.31	14.28	5.57	19.89	8.95
Dividend Per Share	6.770	6.770	12.360	7.650	9.320	-
Dividend Growth	-9.73%	-45.23%	61.57%	-17.92%	-	-
Gross Margin	77.56%	72.95%	79.97%	76.02%	83.02%	80.67%
Operating Margin	21.09%	21.01%	39.56%	28.70%	45.74%	47.92%
Profit Margin	18.93%	22.28%	25.35%	34.02%	35.48%	18.00%
Free Cash Flow Margin	15.06%	7.38%	27.42%	14.53%	44.52%	21.58%
EBITDA	473.5	461.76	882.89	535.96	912.59	865.43
EBITDA Margin	30.37%	27.74%	45.70%	37.66%	54.70%	55.84%
D&A For EBITDA	144.59	112.05	118.61	127.51	149.5	122.74
EBIT	328.91	349.71	764.28	408.45	763.09	742.69
EBIT Margin	21.09%	21.01%	39.56%	28.70%	45.74%	47.92%
Effective Tax Rate	22.91%	22.73%	22.01%	23.97%	22.07%	22.00%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.