Panoro Energy ASA
OSE:PEN.OL
26.7 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 227.476 | 188.626 | 119.657 | 26.856 | 46.778 | 12.967 | 6.518 | 5.461 | 0 | 0 | 54.146 | 46.83 | 36.618 | 44.354 | 34.65 |
| Cost of Revenue
| 39.687 | 35.164 | 33.988 | 7.235 | 7.113 | 4.229 | 2.241 | 2.891 | 1.967 | 1.599 | 14.258 | 14.173 | 15.102 | 0 | 0 |
| Gross Profit
| 187.789 | 153.462 | 85.669 | 19.621 | 39.665 | 8.738 | 4.277 | 2.57 | -1.967 | -1.599 | 39.888 | 32.657 | 21.516 | 44.354 | 34.65 |
| Gross Profit Ratio
| 0.826 | 0.814 | 0.716 | 0.731 | 0.848 | 0.674 | 0.656 | 0.471 | 0 | 0 | 0.737 | 0.697 | 0.588 | 1 | 1 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 9.817 | 8.317 | 7.242 | 5.075 | 5.716 | 4.655 | 3.655 | 4.063 | 4.823 | 5.715 | 12.913 | 16.312 | 16.172 | 23.329 | 25.457 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 9.817 | 8.317 | 7.242 | 5.075 | 5.716 | 4.655 | 3.655 | 4.063 | 4.823 | 5.715 | 12.913 | 16.312 | 16.172 | 23.329 | 25.457 |
| Other Expenses
| 0 | 53.658 | 42.253 | 15.639 | 15.978 | 8.926 | 7.007 | 4.605 | 0.038 | 0.72 | 0.235 | 1.15 | 0.991 | -2.314 | 33.075 |
| Operating Expenses
| 93.391 | 61.975 | 49.495 | 20.714 | 21.694 | 13.581 | 10.662 | 8.668 | 4.861 | 6.435 | 13.148 | 17.462 | 17.163 | 32.032 | 31.88 |
| Operating Income
| 93.587 | 81.223 | 34.92 | -2.038 | 17.407 | -5.808 | -35.956 | -61.893 | -39.273 | -8.034 | -21.756 | -32.03 | 4.029 | 4.419 | -10.909 |
| Operating Income Ratio
| 0.411 | 0.431 | 0.292 | -0.076 | 0.372 | -0.448 | -5.516 | -11.334 | 0 | 0 | -0.402 | -0.684 | 0.11 | 0.1 | -0.315 |
| Total Other Income Expenses Net
| -19.245 | -20.799 | 28.471 | 4.346 | 1.438 | -1.244 | -29.931 | -55.889 | -32.411 | -4.02 | -70.672 | -67.587 | -31.286 | -32.733 | 6.049 |
| Income Before Tax
| 74.342 | 60.424 | 63.391 | 2.308 | 18.845 | -6.087 | -36.316 | -61.987 | -39.239 | -12.054 | -43.932 | -52.392 | -26.933 | -20.411 | 8.819 |
| Income Before Tax Ratio
| 0.327 | 0.32 | 0.53 | 0.086 | 0.403 | -0.469 | -5.572 | -11.351 | 0 | 0 | -0.811 | -1.119 | -0.736 | -0.46 | 0.255 |
| Income Tax Expense
| 40.965 | 41.789 | 21.079 | 4.503 | 13.477 | 0.877 | -0.004 | 56.444 | 0.046 | -0.025 | 10.821 | -4.58 | 3.312 | -5.254 | 4.719 |
| Net Income
| 33.377 | 19.893 | 49.323 | -2.195 | 5.368 | -7.107 | -36.589 | -62.636 | -39.867 | -8.884 | -54.753 | -47.812 | -30.245 | -15.157 | 4.1 |
| Net Income Ratio
| 0.147 | 0.105 | 0.412 | -0.082 | 0.115 | -0.548 | -5.614 | -11.47 | 0 | 0 | -1.011 | -1.021 | -0.826 | -0.342 | 0.118 |
| EPS
| 0.29 | 0.18 | 0.47 | -0.032 | 0.084 | -0.16 | -0.88 | -1.61 | -0.17 | -0.37 | -2.25 | -1.96 | -1.31 | -1.26 | 1.63 |
| EPS Diluted
| 0.28 | 0.17 | 0.46 | -0.032 | 0.083 | -0.16 | -0.86 | -1.61 | -0.17 | -0.37 | -2.25 | -1.96 | -1.31 | -1.26 | 1.63 |
| EBITDA
| 127.198 | 122.027 | 64.212 | 4.925 | 27.397 | -1.939 | 25.084 | 51.928 | -6.704 | -7.902 | 31.741 | 20.136 | -4.329 | 23.143 | 45.972 |
| EBITDA Ratio
| 0.559 | 0.647 | 0.537 | 0.183 | 0.586 | -0.15 | 3.848 | 9.509 | 0 | 0 | 0.586 | 0.43 | -0.118 | 0.522 | 1.327 |