2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $560M | $748M | $847M | $1.1B | $1.2B |
Cost of Revenue | $222M | $272M | $312M | $376M | $440M |
Gross Profit | $338M | $475M | $535M | $683M | $755M |
Gross Profit % | 60% | 64% | 63% | 65% | 63% |
R&D Expenses | $90M | $105M | $79M | $84M | $95M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$19M | $2.6M | -$2M | $91M | $14M |
Dep. & Amort. | $13M | $16M | $24M | $27M | $24M |
Def. Tax | -$19M | -$14M | $1.5M | -$19M | -$16M |
Stock Comp. | $26M | $66M | $37M | $51M | $46M |
Chg. in WC | -$51M | -$70M | -$122M | -$79M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $70M | $59M | $70M | $167M | $324M |
ST Investments | $195M | $195M | $118M | $122M | $16M |
Cash & ST Inv. | $265M | $255M | $188M | $289M | $340M |
Receivables | $115M | $134M | $203M | $202M | $168M |
Inventory | $220M | $264M | $334M | $388M | $407M |
PEN reported strong Q4 results with $106M in revenue, $50M in EBITDA, and a net profit of $32M. Full-year revenue was $285M, EBITDA $152M, and net profit $56M.
2024 production guidance is set at 24,000 barrels/day, with unit production OpEx of $21 per barrel and an additional $3 for non-recurring project costs.
A new 2025 shareholder distribution framework targets $500M NOK through quarterly returns of paid-in capital, share buybacks, and potential special dividends, with an implied yield of 15%-16%.
Capital expenditure guidance for 2025 is approximately $35M, down from $100M in 2024, reflecting a shift from a capital-intensive phase to a higher production and lower CapEx period.
The company issued a $300M bond at 10.25%, replacing its reserve-based loan, providing greater financial flexibility and supporting future acquisitions.