Magnora ASA (FRA:4SM)
Germany
· Delayed Price · Currency is EUR 1.670
+0.024 (1.46%)
Last updated: Dec 5, 2025, 8:03 AM CET
Magnora ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 51.6 | 2.3 | 12.1 | 91.1 | 13.8 | 27.1 | Upgrade
|
| Other Revenue | - | - | - | 0.6 | 1.4 | 1.3 | Upgrade
|
| Revenue | 51.6 | 2.3 | 12.1 | 91.7 | 15.2 | 28.4 | Upgrade
|
| Revenue Growth (YoY) | 4590.91% | -80.99% | -86.80% | 503.29% | -46.48% | -31.73% | Upgrade
|
| Cost of Revenue | -1.6 | - | - | - | - | - | Upgrade
|
| Gross Profit | 53.2 | 2.3 | 12.1 | 91.7 | 15.2 | 28.4 | Upgrade
|
| Selling, General & Admin | 46.7 | 46.7 | 44.4 | 33.5 | 20.4 | 11.9 | Upgrade
|
| Other Operating Expenses | 75 | 75 | 54.3 | 46 | 33.3 | 9.5 | Upgrade
|
| Operating Expenses | 124.8 | 122.8 | 100.6 | 81.1 | 53.7 | 21.4 | Upgrade
|
| Operating Income | -71.6 | -120.5 | -88.5 | 10.6 | -38.5 | 7 | Upgrade
|
| Interest Expense | -13.5 | -13.5 | -12.6 | -9.7 | -0.4 | -0.1 | Upgrade
|
| Interest & Investment Income | 15 | 13.1 | 15.3 | 7.2 | 0.3 | 0.3 | Upgrade
|
| Earnings From Equity Investments | -4.9 | 43.3 | 10.5 | -3.9 | -21.6 | -0.9 | Upgrade
|
| Currency Exchange Gain (Loss) | -3.3 | -11.9 | 0.5 | 7.4 | - | 7.8 | Upgrade
|
| Other Non Operating Income (Expenses) | -305.7 | - | 0.1 | 1.1 | - | - | Upgrade
|
| EBT Excluding Unusual Items | -384 | -89.5 | -74.7 | 12.7 | -60.2 | 14.1 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | -0.9 | 0.3 | 5.1 | 20 | Upgrade
|
| Gain (Loss) on Sale of Assets | 358.6 | 358.6 | 249.2 | - | - | - | Upgrade
|
| Pretax Income | -25.4 | 269.1 | 173.6 | 13 | -55.1 | 34.1 | Upgrade
|
| Income Tax Expense | - | 5.5 | -0.1 | -8.1 | 7.7 | 5.6 | Upgrade
|
| Earnings From Continuing Operations | -25.4 | 263.6 | 173.7 | 21.1 | -62.8 | 28.5 | Upgrade
|
| Earnings From Discontinued Operations | - | 315.8 | 5.2 | - | - | - | Upgrade
|
| Net Income to Company | -25.4 | 579.4 | 178.9 | 21.1 | -62.8 | 28.5 | Upgrade
|
| Minority Interest in Earnings | 13 | 14.2 | 13.6 | -8.6 | - | - | Upgrade
|
| Net Income | -12.4 | 593.6 | 192.5 | 12.5 | -62.8 | 28.5 | Upgrade
|
| Net Income to Common | -12.4 | 593.6 | 192.5 | 12.5 | -62.8 | 28.5 | Upgrade
|
| Net Income Growth | - | 208.36% | 1440.00% | - | - | 41.09% | Upgrade
|
| Shares Outstanding (Basic) | 65 | 66 | 67 | 60 | 57 | 53 | Upgrade
|
| Shares Outstanding (Diluted) | 65 | 67 | 67 | 60 | 57 | 53 | Upgrade
|
| Shares Change (YoY) | -2.76% | -0.70% | 12.56% | 5.34% | 7.76% | - | Upgrade
|
| EPS (Basic) | -0.19 | 9.00 | 2.88 | 0.21 | -1.11 | 0.54 | Upgrade
|
| EPS (Diluted) | -0.20 | 8.89 | 2.87 | 0.21 | -1.11 | 0.54 | Upgrade
|
| EPS Growth | - | 210.14% | 1265.42% | - | - | 42.10% | Upgrade
|
| Free Cash Flow | -106.1 | -105 | -2.5 | -76.4 | -23.7 | 29.9 | Upgrade
|
| Free Cash Flow Per Share | -1.63 | -1.57 | -0.04 | -1.28 | -0.42 | 0.57 | Upgrade
|
| Dividend Per Share | 0.187 | 0.561 | 0.561 | - | - | - | Upgrade
|
| Gross Margin | 103.10% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | Upgrade
|
| Operating Margin | -138.76% | -5239.13% | -731.40% | 11.56% | -253.29% | 24.65% | Upgrade
|
| Profit Margin | -24.03% | 25808.70% | 1590.91% | 13.63% | -413.16% | 100.35% | Upgrade
|
| Free Cash Flow Margin | -205.62% | -4565.22% | -20.66% | -83.31% | -155.92% | 105.28% | Upgrade
|
| EBITDA | -70.5 | -119.4 | -86.6 | 12.2 | - | - | Upgrade
|
| EBITDA Margin | -136.63% | - | - | 13.30% | - | - | Upgrade
|
| D&A For EBITDA | 1.1 | 1.1 | 1.9 | 1.6 | - | - | Upgrade
|
| EBIT | -71.6 | -120.5 | -88.5 | 10.6 | -38.5 | 7 | Upgrade
|
| EBIT Margin | -138.76% | - | - | 11.56% | -253.29% | 24.65% | Upgrade
|
| Effective Tax Rate | - | 2.04% | - | - | - | 16.42% | Upgrade
|
| Revenue as Reported | 360.9 | 360.9 | 261.3 | 91.7 | 15.2 | 28.4 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.