Magnora ASA / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€197.54K -90.7%	€50.98M +208.4%	25,808.7% +250 pp	-€9.00M -1,332.9%	-4,556.5% -46 pp
2023	€2.11M -73.2%	€16.53M +4,835.9%	782.5% +7.8 pp	€730.05K -114.4%	34.6% +0.99 pp
2022	€7.88M +503.3%	€334.97K -106.2%	4.3% +4.2 pp	-€5.07M -5.1%	-64.3% +3.4 pp
2021	€1.31M -46.5%	-€5.39M -320.4%	-413.2% -5.1 pp	-€5.34M -308.0%	-409.2% -5.1 pp
2020	€2.44M -31.7%	€2.45M +41.1%	100.4% +0.52 pp	€2.57M +17.3%	105.3% +0.44 pp
2019	€3.57M -41.0%	€1.73M -94.9%	48.6% -5.2 pp	€2.19M +19.7%	61.3% +0.31 pp
2018	€6.06M +29.8%	€34.18M -1,698.4%	564.5% +6.1 pp	€1.83M +200.0%	30.2% +0.17 pp
2017	€4.66M -55.1%	-€2.14M -89.1%	-45.9% +1.4 pp	€609.81K -106.5%	13.1% +1.0 pp
2016	€10.39M -82.8%	-€19.68M -56.7%	-189.3% -1.1 pp	-€9.43M -1,235.4%	-90.7% -0.92 pp
2015	€60.40M -7.6%	-€45.45M +657.2%	-75.3% -0.66 pp	€830.50K -112.9%	1.4% +0.11 pp
2014	€65.39M +22.0%	-€6.00M -136.5%	-9.2% -0.40 pp	-€6.45M +1,271.9%	-9.9% -0.090 pp
2013	€53.59M +5.6%	€16.45M -205.3%	30.7% +0.62 pp	-€470.11K -102.6%	-0.9% -0.37 pp
2012	€50.73M -1.0%	-€15.63M -95.9%	-30.8% +7.1 pp	€18.08M -26.2%	35.6% -0.12 pp
2011	€51.27M -60.3%	-€379.98M +379.8%	-741.2% -6.8 pp	€24.50M -67.6%	47.8% -0.11 pp
2010	€129.22M +33.3%	-€79.20M +11.0%	-61.3% +0.12 pp	€75.71M -36.2%	58.6% -0.64 pp
2009	€96.97M +203.6%	-€71.38M +784.5%	-73.6% -0.48 pp	€118.60M -572.9%	122.3% +2.0 pp
2008	€31.94M -16.8%	-€8.07M -85.0%	-25.3% +1.1 pp	-€25.08M -111.5%	-78.5% -6.5 pp
2007	€38.40M +228.3%	-€53.75M +562.9%	-140.0% -0.71 pp	€218.20M +2.0%	568.2% -13 pp
2006	€11.70M -10.0%	-€8.11M +125.8%	-69.3% -0.42 pp	€213.83M +163.7%	1,827.7% +12 pp
2005	€13.00M +15,331.7%	-€3.59M +202.4%	-27.6% +14 pp	€81.09M +909.4%	623.7% -89 pp
2004	€84.26K -72.9%	-€1.19M +91.4%	-1,409.6% -12 pp	€8.03M -1,503.8%	9,535.3% +97 pp
2003	€311.41K -23.1%	-€620.63K -0.7%	-199.3% -0.45 pp	-€572.29K -61.6%	-183.8% +1.8 pp
2002	€404.71K	-€624.97K	-154.4%	-€1.49M	-368.3%