Magnora ASA

Rachunek Zysków i Strat kwartalnie


Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39
Rok finansowy 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024
Data 2014-09-30 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30
Kwartał Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Przychód (mln) 162 264 123 122 185 256 175 142 41 -225 12 13 13 16 31 15 14 14 13 10 10 9 9 6 8 6 6 2 4 3 4 6 4 78 16 232 4 2 0 3
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 13.7% <span style="color:red">-3.01%</span> 41.4% 16.2% <span style="color:red">-77.77%</span> <span style="color:red">-188.09%</span> <span style="color:red">-93.07%</span> <span style="color:red">-90.76%</span> <span style="color:red">-68.84%</span> <span style="color:red">-107.23%</span> 154.5% 14.5% 9.4% <span style="color:red">-13.50%</span> <span style="color:red">-57.14%</span> <span style="color:red">-33.33%</span> <span style="color:red">-31.43%</span> <span style="color:red">-37.59%</span> <span style="color:red">-32.58%</span> <span style="color:red">-41.00%</span> <span style="color:red">-20.83%</span> <span style="color:red">-31.82%</span> <span style="color:red">-38.20%</span> <span style="color:red">-59.32%</span> <span style="color:red">-43.42%</span> <span style="color:red">-51.67%</span> <span style="color:red">-30.91%</span> 145.8% <span style="color:red">-11.63%</span> 2596.6% 331.6% 3830.5% 2.6% <span style="color:red">-97.57%</span> <span style="color:red">-98.17%</span> <span style="color:red">-98.79%</span>
Marża brutto 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% <span style="color:red">-92.73%</span> <span style="color:red">-154.17%</span> <span style="color:red">-93.02%</span> <span style="color:red">-500.00%</span> <span style="color:red">-107.89%</span> <span style="color:red">-35.59%</span> <span style="color:red">-68.42%</span> 87.1% 51.8% 95.9% <span style="color:red">-174.36%</span> <span style="color:red">-1226.32%</span> <span style="color:red">-3900.00%</span> <span style="color:red">-535.71%</span>
Koszty i Wydatki (mln) 153 289 150 142 252 279 229 148 48 -222 29 26 40 5 19 10 12 -0 4 8 3 3 4 8 4 6 11 12 14 17 18 29 22 13 25 28 30 16 26 31
EBIT (mln) 9 -32 -22 -24 -68 -33 -59 -3 -6 -48 -17 -14 -27 -7 12 5 2 14 10 2 6 5 5 -2 4 -1 -12 -12 -16 -21 -19 -15 -20 61 18 199 -24 -14 -26 -28
EBIT Δ kw/kw 113.3% 0.1% 62.0% 626.9% 22740000000.0% 4400000000.0% 7490000000.0% 75.2% 76.2% 607.7% 246.6% 375.5% 1906.7% 147.6% 20.4% 1970000000.0% 76.6% 1670000000.0% 550000000.0% 200.0% 460000000.0% 687.5% 144.0% 80.8% 126.3% 96.2% 38.0% 20.5% 23.9% 134.3% 205.1% 107.6% 12.8% 538.8% 167.9% 809.3% 0.0% 0.0% 0.0% 7682074600.0%
EBIT (%) 5.6% <span style="color:red">-12.31%</span> <span style="color:red">-18.18%</span> <span style="color:red">-20.00%</span> <span style="color:red">-36.70%</span> <span style="color:red">-12.71%</span> <span style="color:red">-33.81%</span> <span style="color:red">-2.37%</span> <span style="color:red">-15.69%</span> 21.4% <span style="color:red">-142.98%</span> <span style="color:red">-103.05%</span> <span style="color:red">-211.72%</span> <span style="color:red">-41.72%</span> 38.3% 32.7% 10.7% 101.4% 74.2% 23.0% 66.7% 53.4% 57.3% <span style="color:red">-38.98%</span> 53.9% <span style="color:red">-13.33%</span> <span style="color:red">-210.91%</span> <span style="color:red">-500.00%</span> <span style="color:red">-362.79%</span> <span style="color:red">-720.69%</span> <span style="color:red">-492.11%</span> <span style="color:red">-255.93%</span> <span style="color:red">-539.47%</span> 78.0% 108.5% 85.9% <span style="color:red">-602.56%</span> <span style="color:red">-731.58%</span> <span style="color:red">-8733.33%</span> <span style="color:red">-1003.57%</span>
Przychody fiansowe (mln) 0 0 4 0 0 0 -18 -92 1 106 7 3 1 -8 1 0 1 -0 0 0 0 0 0 0 0 0 0 2 0 0 1 0 0 0 0 0 4 0 0 1
Koszty finansowe (mln) 0 0 0 0 0 0 18 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 7 1 0 -2 -2 0 1 0 0 0 0
Amortyzacja (mln) 1 45 1 1 52 3 1 1 1 6 1 1 0 0 0 0 0 0 -0 0 0 0 0 0 0 28 6 3 6 -7 5 -8 2 16 -7 5 -2 0 0 43
EBITDA (mln) 10 -0 -26 -19 -15 -380 -48 -5 -6 -176 -17 -13 -27 2 12 5 2 15 10 2 6 5 5 -2 4 27 -5 -9 -10 -31 -14 -23 -18 77 11 204 -26 251 -12 -28
EBITDA(%) 6.3% <span style="color:red">-0.17%</span> <span style="color:red">-20.78%</span> <span style="color:red">-15.48%</span> <span style="color:red">-8.26%</span> <span style="color:red">-148.68%</span> <span style="color:red">-27.62%</span> <span style="color:red">-3.55%</span> <span style="color:red">-13.73%</span> 78.0% <span style="color:red">-137.19%</span> <span style="color:red">-97.71%</span> <span style="color:red">-207.81%</span> 11.7% 39.6% 32.7% 10.7% 103.5% 73.5% 23.0% 66.7% 53.4% 57.3% <span style="color:red">-38.98%</span> 53.9% 455.0% <span style="color:red">-92.73%</span> <span style="color:red">-379.17%</span> <span style="color:red">-230.23%</span> <span style="color:red">-1055.17%</span> <span style="color:red">-365.79%</span> <span style="color:red">-386.44%</span> <span style="color:red">-478.95%</span> 98.0% 68.3% 88.1% <span style="color:red">-656.41%</span> 13221.1% <span style="color:red">-3866.67%</span> <span style="color:red">-1003.57%</span>
NOPLAT (mln) 9 -52 -35 -308 -82 -52 -67 -97 -2 -84 -12 -12 -30 -2 13 5 2 14 10 3 6 4 3 12 9 9 -8 -10 -16 -21 -19 -14 -18 63 11 203 -19 -13 -16 28
Podatek (mln) 1 61 2 -1 3 39 5 0 -6 -0 2 -39 0 6 0 7 -327 -43 2 1 1 -1 1 0 2 3 -6 -3 -6 8 -1 -0 -0 8 -0 -4 -2 -1 -15 6
Zysk Netto (mln) 8 -102 -36 -308 -85 -75 -67 -97 3 -74 -14 19 -30 0 13 -1 329 58 8 2 5 5 2 12 7 7 -8 -10 -16 -29 -18 -13 -18 54 11 206 -17 -12 -1 65
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% <span style="color:red">-1111.34%</span> <span style="color:red">-26.61%</span> 86.7% <span style="color:red">-68.37%</span> <span style="color:red">-103.80%</span> <span style="color:red">-1.76%</span> <span style="color:red">-78.62%</span> <span style="color:red">-119.74%</span> <span style="color:red">-1034.27%</span> <span style="color:red">-100.68%</span> <span style="color:red">-188.89%</span> <span style="color:red">-106.77%</span> <span style="color:red">-1193.02%</span> 11400.0% <span style="color:red">-38.28%</span> <span style="color:red">-276.92%</span> <span style="color:red">-98.54%</span> <span style="color:red">-90.96%</span> <span style="color:red">-69.62%</span> 426.1% 52.1% 28.8% <span style="color:red">-437.50%</span> <span style="color:red">-182.64%</span> <span style="color:red">-313.70%</span> <span style="color:red">-532.84%</span> 123.5% 34.0% 17.3% <span style="color:red">-286.90%</span> <span style="color:red">-159.67%</span> <span style="color:red">-1641.04%</span> <span style="color:red">-8.74%</span> <span style="color:red">-122.32%</span> <span style="color:red">-112.04%</span> <span style="color:red">-68.43%</span>
Zysk netto (%) 5.2% <span style="color:red">-38.72%</span> <span style="color:red">-29.22%</span> <span style="color:red">-252.26%</span> <span style="color:red">-45.87%</span> <span style="color:red">-29.30%</span> <span style="color:red">-38.57%</span> <span style="color:red">-68.64%</span> 7.8% 32.7% <span style="color:red">-119.01%</span> 146.6% <span style="color:red">-235.16%</span> 3.1% 41.6% <span style="color:red">-8.67%</span> 2350.0% 407.8% 59.8% 23.0% 50.0% 59.1% 27.0% 205.1% 96.1% 111.7% <span style="color:red">-147.27%</span> <span style="color:red">-416.67%</span> <span style="color:red">-362.79%</span> <span style="color:red">-1000.00%</span> <span style="color:red">-476.32%</span> <span style="color:red">-227.12%</span> <span style="color:red">-481.58%</span> 69.3% 65.9% 89.0% <span style="color:red">-428.21%</span> <span style="color:red">-636.84%</span> <span style="color:red">-433.33%</span> 2328.6%
EPS 0.16 -1.94 -0.69 -5.85 -1.61 -1.42 -1.28 -1.85 0.0612 -1.4 -0.27 0.36 -0.57 0.0095 0.24 -0.0247 6.25 1.09 0.15 0.04 0.09 0.0988 0.0456 0.23 0.14 0.13 -0.14 -0.18 -0.27 -0.51 -0.32 -0.23 -0.27 0.81 0.16 3.14 -0.25 -0.18 -0.0195 0.99
EPS (rozwodnione) 0.16 -1.94 -0.69 -5.85 -1.61 -1.42 -1.28 -1.85 0.0612 -1.4 -0.27 0.36 -0.57 0.0095 0.24 -0.0247 6.25 1.09 0.15 0.04 0.09 0.0988 0.0456 0.23 0.14 0.13 -0.14 -0.18 -0.27 -0.51 -0.32 -0.23 -0.27 0.81 0.16 3.14 -0.25 -0.18 -0.0195 0.98
Ilośc akcji (mln) 53 53 53 53 53 53 53 53 53 53 53 53 53 53 53 53 53 53 53 58 53 53 53 53 53 52 57 57 57 57 57 57 67 67 67 66 66 66 67 66
Ważona ilośc akcji (mln) 53 53 53 53 53 53 53 53 53 53 53 53 53 53 53 53 53 53 53 58 53 53 53 53 53 52 57 57 57 57 57 58 67 67 67 66 66 66 67 66
Waluta NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK NOK