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.
| 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 73.72 | 68.935 | 53.825 | 107.309 | 5.669 | 60.673 | 70.856 | 96.079 | 5.541 | 16.15 | 81.027 | 3.723 | 23.06 | 11.847 | 10.723 | 7.59 | 5.127 | 3.416 | 5.98 | 10.164 | 10.702 | 19.932 | 5.7 | 2.642 | 4.625 | 0 | 1.577 | 3.117 | 0.497 | 1.327 | 1.974 | 3.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.142 | 10.795 | 9.484 | 12.725 | 11.736 | 12.01 | 12.135 | 10.949 | 11.005 | 9.182 | 7.82 | 8.611 | 12.438 | 11.734 | 9.695 | 10.487 | 11.088 | 9.559 | 7.781 |
| Cost of Revenue
| 21.826 | 16.853 | 12.087 | 11.699 | -3.421 | 6.314 | 8.438 | 8.45 | -4.739 | -2.698 | 15.788 | 8.636 | 23.535 | 1.885 | 1.796 | 1.779 | 1.923 | 1.737 | -0.474 | 2.422 | 2.661 | 2.504 | 1.389 | 1.279 | 0.646 | 0.915 | 0.231 | 0.404 | 0.83 | 0.857 | 1.028 | 1.367 | 0.23 | 0.266 | 0.459 | 0.519 | 0.356 | 0.633 | 0.684 | 0.27 | 0.187 | 0.46 | 3.409 | 4.14 | 3.176 | 3.533 | 10.077 | 1.37 | 1.79 | 3.356 | 9.798 | 2.63 | 1.393 | 0 | 0 | 0 | 5.823 | 0 | 0 | 0 | 0.839 |
| Gross Profit
| 51.894 | 52.082 | 41.738 | 95.61 | 9.09 | 54.359 | 62.418 | 87.629 | 10.28 | 18.848 | 65.239 | -4.913 | -0.475 | 9.962 | 8.927 | 5.811 | 3.204 | 1.679 | 6.454 | 7.742 | 8.041 | 17.428 | 4.311 | 1.363 | 3.979 | -0.915 | 1.346 | 2.713 | -0.333 | 0.47 | 0.946 | 2.12 | -0.23 | -0.266 | -0.459 | -0.519 | -0.356 | -0.633 | -0.684 | -0.27 | -0.187 | -0.46 | 17.733 | 6.655 | 6.308 | 9.192 | 1.659 | 10.64 | 10.345 | 7.593 | 1.207 | 6.552 | 6.427 | 8.611 | 12.438 | 11.734 | 3.872 | 10.487 | 11.088 | 9.559 | 6.942 |
| Gross Profit Ratio
| 0.704 | 0.756 | 0.775 | 0.891 | 1.603 | 0.896 | 0.881 | 0.912 | 1.855 | 1.167 | 0.805 | -1.32 | -0.021 | 0.841 | 0.833 | 0.766 | 0.625 | 0.492 | 1.079 | 0.762 | 0.751 | 0.874 | 0.756 | 0.516 | 0.86 | 0 | 0.854 | 0.87 | -0.67 | 0.354 | 0.479 | 0.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.839 | 0.616 | 0.665 | 0.722 | 0.141 | 0.886 | 0.852 | 0.693 | 0.11 | 0.714 | 0.822 | 1 | 1 | 1 | 0.399 | 1 | 1 | 1 | 0.892 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 3.356 | 3.291 | 2.4 | 2.164 | 2.335 | 3.034 | 0.739 | 2.567 | 2.097 | 2.914 | 0.103 | 1.371 | 3.256 | 2.512 | 1.246 | 1.01 | 1.201 | 1.618 | 1.772 | 1.562 | 0.98 | 1.402 | 1.082 | 1.509 | 1.024 | 1.04 | 0.829 | 0.897 | 0.886 | 1.248 | 1.194 | 0.897 | 1.028 | 0.944 | 1.042 | 1.178 | 1.297 | 1.306 | 1.444 | 1.423 | 1.623 | 1.758 | 3.427 | 2.946 | 3.205 | 3.335 | 3.688 | 4.704 | 3.818 | 4.102 | 4.469 | 4.221 | 3.337 | 5.426 | 6.891 | 4.523 | 2.786 | 3.306 | 3.168 | 9.477 | 1.654 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 3.356 | 3.291 | 2.4 | 2.164 | 2.335 | 3.034 | 0.739 | 2.567 | 2.097 | 2.914 | 0.103 | 1.371 | 3.256 | 2.512 | 1.246 | 1.01 | 1.201 | 1.618 | 1.772 | 1.562 | 0.98 | 1.402 | 1.082 | 1.509 | 1.024 | 1.04 | 0.829 | 0.897 | 0.886 | 1.248 | 1.194 | 0.897 | 1.028 | 0.944 | 1.042 | 1.178 | 1.297 | 1.306 | 1.444 | 1.423 | 1.623 | 1.758 | 3.427 | 2.946 | 3.205 | 3.335 | 3.688 | 4.704 | 3.818 | 4.102 | 4.469 | 4.221 | 3.337 | 5.426 | 6.891 | 4.523 | 2.786 | 3.306 | 3.168 | 9.477 | 1.654 |
| Other Expenses
| -0.519 | -0.434 | 0 | -0.479 | -0.447 | 22.074 | 32.666 | 25.149 | 12.098 | 9.458 | 40.444 | -2.717 | 48.215 | -0.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.037 | 0 | -4.21 | -12.717 | 0.16 | 0.83 | -0.737 | 1.56 | -0.624 | -2.513 | -4.051 | 4.917 | 31.421 |
| Operating Expenses
| 25.657 | 26.368 | 21.569 | 41.829 | 14.569 | 25.108 | 33.405 | 27.716 | 14.195 | 12.372 | 40.547 | 2.245 | -15.652 | 6.499 | 7.403 | 5.216 | 4.908 | 3.187 | 3.333 | 4.074 | 5.576 | 8.711 | 4.669 | 3.679 | 4.142 | 1.091 | 2.78 | 2.906 | 1.29 | 3.81 | 2.424 | 4.266 | 1.034 | 0.944 | 1.042 | 1.178 | 1.335 | 1.306 | 1.649 | 1.495 | 2.011 | 1.767 | 3.518 | 3.09 | 3.275 | 3.265 | -1.847 | 6.201 | 6.217 | 4.471 | 0.259 | 5.968 | 5.017 | 7.2 | 9.638 | 6.953 | 4.752 | 4.866 | 4.889 | 11.009 | 3.344 |
| Operating Income
| 26.744 | 24.991 | 17.531 | 53.17 | -5.926 | 28.812 | 20.69 | 58.726 | -3.915 | 6.107 | -21.829 | -9.875 | 63.292 | 3.232 | 0.943 | 0.507 | -1.694 | -1.574 | 2.948 | 2.826 | 10.519 | 8.717 | -0.689 | -2.855 | -0.163 | -2.101 | -4.085 | -0.523 | -28.008 | -3.34 | -40.313 | -2.146 | -1.264 | -18.17 | -1.501 | -1.697 | -34.136 | -1.939 | -2.333 | -1.765 | -2.198 | 51.359 | -31.979 | 3.201 | 1.245 | 5.777 | -43.644 | 4.364 | 4.128 | 3.122 | 0.866 | 0.516 | 1.236 | 1.411 | 0.804 | 4.583 | -5.558 | 4.59 | 5.02 | -13.95 | 3.598 |
| Operating Income Ratio
| 0.363 | 0.363 | 0.326 | 0.495 | -1.045 | 0.475 | 0.292 | 0.611 | -0.707 | 0.378 | -0.269 | -2.652 | 2.745 | 0.273 | 0.088 | 0.067 | -0.33 | -0.461 | 0.493 | 0.278 | 0.983 | 0.437 | -0.121 | -1.081 | -0.035 | 0 | -2.59 | -0.168 | -56.354 | -2.517 | -20.422 | -0.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.513 | 0.297 | 0.131 | 0.454 | -3.719 | 0.363 | 0.34 | 0.285 | 0.079 | 0.056 | 0.158 | 0.164 | 0.065 | 0.391 | -0.573 | 0.438 | 0.453 | -1.459 | 0.462 |
| Total Other Income Expenses Net
| -5.455 | -4.009 | -4.361 | -6.461 | -4.087 | -4.336 | -4.622 | -2.499 | -5.753 | -8.31 | -6.437 | -6.448 | 43.203 | -2.809 | -3.024 | -1.614 | -2.539 | 10.578 | -2.449 | 0.424 | 8.088 | -5.189 | -0.247 | -0.654 | -0.123 | -0.22 | -2.937 | -0.354 | -26.403 | -0.032 | -38.918 | -0.007 | -0.022 | -16.942 | -0.008 | 0.01 | -32.457 | 0.044 | -0.007 | -0.159 | 0.181 | 49.279 | -49.836 | -0.621 | -17.711 | -2.504 | -52.681 | -5.027 | -9.721 | -0.158 | -6.152 | -16.938 | -3.976 | -4.038 | -14.399 | -2.638 | -8.049 | -7.647 | -10.619 | -9.533 | 28.046 |
| Income Before Tax
| 21.289 | 20.982 | 13.17 | 46.709 | -10.013 | 24.476 | 16.068 | 56.227 | -9.668 | -2.203 | 17.963 | -13.606 | 58.38 | 0.654 | -1.5 | -1.019 | -4.243 | 9.07 | 0.672 | 4.092 | 10.553 | 3.528 | -0.605 | -2.97 | -0.286 | -2.226 | -4.371 | -0.547 | -28.026 | -3.372 | -40.396 | -2.153 | -1.286 | -18.152 | -1.509 | -1.687 | -34.148 | -1.895 | -2.34 | -1.924 | -2.017 | 47.052 | -35.621 | 2.944 | -14.678 | 3.423 | -49.175 | -0.588 | -5.593 | 2.964 | -5.204 | -16.354 | -2.748 | -2.627 | -11.599 | 2.143 | -8.929 | -2.026 | -4.42 | -10.983 | 31.644 |
| Income Before Tax Ratio
| 0.289 | 0.304 | 0.245 | 0.435 | -1.766 | 0.403 | 0.227 | 0.585 | -1.745 | -0.136 | 0.222 | -3.655 | 2.532 | 0.055 | -0.14 | -0.134 | -0.828 | 2.655 | 0.112 | 0.403 | 0.986 | 0.177 | -0.106 | -1.124 | -0.062 | 0 | -2.772 | -0.175 | -56.39 | -2.541 | -20.464 | -0.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.685 | 0.273 | -1.548 | 0.269 | -4.19 | -0.049 | -0.461 | 0.271 | -0.473 | -1.781 | -0.351 | -0.305 | -0.933 | 0.183 | -0.921 | -0.193 | -0.399 | -1.149 | 4.067 |
| Income Tax Expense
| 9.188 | 8.924 | 8.628 | 18.814 | 3.417 | 10.106 | 10.026 | 21.161 | 3.885 | 6.717 | 10.568 | 5.957 | 2.757 | 1.797 | 1.938 | 1.122 | 0.391 | 1.052 | 2.331 | 3.641 | 2.454 | 5.051 | 0.877 | 0.008 | 0.006 | 0.002 | 0.014 | 0.359 | 26.471 | -0.018 | 39.165 | 0.293 | 0.02 | 16.966 | 0.046 | 0.074 | 32.533 | 0.258 | -0.025 | 0.172 | 1.381 | 11.786 | 2.282 | 6.869 | -0.644 | 2.314 | -11.069 | 0.845 | 3.091 | 2.553 | -0.143 | -4.855 | 7.433 | 0.877 | -5.74 | 2.871 | -2.008 | -0.377 | 0.708 | -3.95 | 15.397 |
| Net Income
| 12.101 | 12.058 | 4.542 | 27.895 | -13.43 | 14.37 | 6.042 | 35.363 | -13.553 | -8.92 | 15.237 | -19.892 | 55.258 | -1.28 | -4.267 | -2.29 | -4.762 | 5.986 | 3.163 | 0.451 | 8.099 | -1.523 | -1.509 | -2.997 | -0.331 | -2.27 | -4.445 | -0.576 | -28.112 | -3.456 | -40.726 | -2.446 | -1.306 | -18.158 | -1.717 | -1.761 | -34.236 | -2.153 | -38.53 | -2.222 | -3.398 | 35.266 | -37.903 | -3.925 | -14.034 | 1.109 | -38.106 | -1.433 | -8.684 | 0.411 | -5.061 | -11.499 | -10.181 | -3.504 | -5.859 | -0.728 | -6.921 | -1.649 | -5.128 | -7.033 | 16.247 |
| Net Income Ratio
| 0.164 | 0.175 | 0.084 | 0.26 | -2.369 | 0.237 | 0.085 | 0.368 | -2.446 | -0.552 | 0.188 | -5.343 | 2.396 | -0.108 | -0.398 | -0.302 | -0.929 | 1.752 | 0.529 | 0.044 | 0.757 | -0.076 | -0.265 | -1.134 | -0.072 | 0 | -2.819 | -0.185 | -56.563 | -2.604 | -20.631 | -0.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.793 | -0.364 | -1.48 | 0.087 | -3.247 | -0.119 | -0.716 | 0.038 | -0.46 | -1.252 | -1.302 | -0.407 | -0.471 | -0.062 | -0.714 | -0.157 | -0.462 | -0.736 | 2.088 |
| EPS
| 1.12 | 0.1 | 0.04 | 0.24 | -0.12 | 0.13 | 0.053 | 0.31 | -0.12 | -0.079 | 0.07 | -0.18 | 0.49 | -0.011 | -0.062 | -0.03 | -0.07 | 0.09 | 0.046 | 0.01 | 0.13 | -0.024 | -0.022 | -0.066 | -0.008 | -0.053 | -0.1 | -0.014 | -0.66 | -0.081 | -1.05 | -0.057 | -0.031 | -0.065 | -0.025 | -0.008 | -0.15 | -0.092 | -0.56 | -0.091 | -0.14 | -0.19 | -1.56 | -0.16 | -0.58 | 0.046 | -1.57 | -0.059 | -0.36 | 0.017 | -0.21 | -0.47 | -0.42 | -0.19 | -0.085 | -0.043 | -0.98 | -0.24 | -0.075 | -1.01 | 4.8 |
| EPS Diluted
| 1.12 | 0.1 | 0.03 | 0.24 | -0.12 | 0.13 | 0.053 | 0.31 | -0.12 | -0.079 | 0.069 | -0.18 | 0.49 | -0.011 | -0.062 | -0.03 | -0.07 | 0.09 | 0.046 | 0.01 | 0.13 | -0.024 | -0.022 | -0.066 | -0.008 | -0.053 | -0.1 | -0.014 | -0.66 | -0.081 | -1.05 | -0.057 | -0.031 | -0.065 | -0.025 | -0.008 | -0.15 | -0.092 | -0.56 | -0.091 | -0.14 | -0.19 | -1.56 | -0.16 | -0.58 | 0.046 | -1.57 | -0.059 | -0.36 | 0.017 | -0.21 | -0.47 | -0.42 | -0.19 | -0.085 | -0.043 | -0.98 | -0.24 | -0.075 | -1.01 | 4.8 |
| EBITDA
| 37.06 | 39.233 | 29.899 | 65.048 | 2.887 | 29.251 | 32.827 | 68.363 | 4.788 | 16.049 | 25.908 | -1.239 | 22.856 | 5.348 | 3.191 | 1.813 | 2.041 | -0.017 | 6.449 | 5.245 | 4.651 | 11.052 | 0.337 | -1.513 | 0.413 | -1.176 | 1.217 | 0.541 | 25.592 | -2.595 | 38.185 | -0.8 | -1.238 | 15.781 | -33.879 | -1.668 | 30.768 | -1.925 | -2.151 | -1.871 | -2.179 | -2.621 | 16.329 | 3.259 | 2.774 | 9.379 | 8.525 | 4.448 | 0.126 | 7.037 | -12.246 | 2.16 | 2.891 | 2.866 | 1.864 | 7.319 | 5.764 | 8.212 | 32.199 | 13.803 | 5.288 |
| EBITDA Ratio
| 0.503 | 0.569 | 0.555 | 0.606 | 0.509 | 0.482 | 0.463 | 0.712 | 0.864 | 0.994 | 0.32 | -0.333 | 0.991 | 0.451 | 0.298 | 0.239 | 0.398 | -0.005 | 1.078 | 0.516 | 0.435 | 0.554 | 0.059 | -0.573 | 0.089 | 0 | 0.772 | 0.174 | 51.493 | -1.956 | 19.344 | -0.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.772 | 0.302 | 0.292 | 0.737 | 0.726 | 0.37 | 0.01 | 0.643 | -1.113 | 0.235 | 0.37 | 0.333 | 0.15 | 0.624 | 0.595 | 0.783 | 2.904 | 1.444 | 0.68 |