Grieg Seafood ASA (FRA:GR8)
Germany · Delayed Price · Currency is EUR 6.36
+0.20 (3.25%)
At close: Jan 30, 2026
Grieg Seafood 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 |
|---|---|---|---|---|---|---|
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 |
Operating Revenue | 7,613 | 7,381 | 7,020 | 7,164 | 4,599 | 4,384 |
Other Revenue | 49.09 | 52.96 | 39.7 | 39.35 | 63.91 | 28.69 |
| 7,662 | 7,434 | 7,059 | 7,203 | 4,662 | 4,413 | |
Revenue Growth (YoY) | 73.84% | 5.31% | -2.00% | 54.50% | 5.65% | -7.66% |
Cost of Revenue | 4,678 | 4,560 | 2,912 | 2,504 | 1,535 | 2,263 |
Gross Profit | 2,984 | 2,874 | 4,147 | 4,700 | 3,128 | 2,150 |
Selling, General & Admin | 875.6 | 808.97 | 739.98 | 762.71 | 604.93 | 520 |
Amortization of Goodwill & Intangibles | 22.91 | 22.04 | 21.79 | 16.71 | 7.19 | 8.7 |
Other Operating Expenses | 2,091 | 1,992 | 1,875 | 1,718 | 1,205 | 1,316 |
Operating Expenses | 3,619 | 3,452 | 3,170 | 2,932 | 2,185 | 2,205 |
Operating Income | -635.17 | -577.43 | 977.8 | 1,768 | 942.34 | -55.21 |
Interest Expense | -261.09 | -224.12 | -262.02 | -172.54 | -207.63 | -121.09 |
Interest & Investment Income | 6 | 6 | 3.8 | 11.89 | - | - |
Earnings From Equity Investments | 2.66 | 0.86 | -6.96 | 21.1 | -1.49 | 3.35 |
Currency Exchange Gain (Loss) | -69.95 | -37.55 | 79.06 | 38.21 | 96.71 | -98.71 |
Other Non Operating Income (Expenses) | 9.08 | -44.06 | 31.66 | 59.87 | 23.66 | -27.99 |
EBT Excluding Unusual Items | -948.47 | -876.31 | 823.34 | 1,727 | 853.59 | -299.65 |
Gain (Loss) on Sale of Investments | - | - | 28.84 | 12.62 | - | - |
Gain (Loss) on Sale of Assets | -0.31 | -0.12 | -8.16 | 5.54 | 0.09 | -4.79 |
Asset Writedown | -1,803 | -1,803 | 0.14 | -140.07 | - | - |
Legal Settlements | - | - | - | -157.07 | - | - |
Pretax Income | -2,752 | -2,680 | 844.16 | 1,448 | 853.68 | -304.44 |
Income Tax Expense | -120.78 | -229.19 | 284.41 | 293.86 | 249.3 | 11.56 |
Earnings From Continuing Operations | -2,631 | -2,451 | 559.75 | 1,154 | 604.38 | -316 |
Earnings From Discontinued Operations | 318.43 | - | - | - | 600.29 | -198.82 |
Net Income to Company | -2,313 | -2,451 | 559.75 | 1,154 | 1,205 | -514.82 |
Minority Interest in Earnings | - | - | - | - | - | -26.23 |
Net Income | -2,313 | -2,451 | 559.75 | 1,154 | 1,205 | -541.05 |
Net Income to Common | -2,428 | -2,451 | 559.75 | 1,154 | 1,205 | -541.05 |
Net Income Growth | - | - | -51.49% | -4.22% | - | - |
Shares Outstanding (Basic) | 112 | 112 | 112 | 112 | 112 | 112 |
Shares Outstanding (Diluted) | 112 | 112 | 112 | 112 | 112 | 112 |
Shares Change (YoY) | 1.61% | 0.10% | -0.24% | 0.03% | 0.52% | 1.15% |
EPS (Basic) | -21.65 | -21.85 | 5.00 | 10.27 | 10.73 | -4.84 |
EPS (Diluted) | -21.70 | -21.90 | 5.00 | 10.27 | 10.73 | -4.84 |
EPS Growth | - | - | -51.37% | -4.25% | - | - |
Free Cash Flow | -907.36 | -757.56 | -1,092 | 1,022 | 2,081 | -586.7 |
Free Cash Flow Per Share | -8.09 | -6.75 | -9.75 | 9.10 | 18.53 | -5.25 |
Dividend Per Share | - | - | 1.750 | 4.500 | 3.000 | - |
Dividend Growth | - | - | -61.11% | 50.00% | - | - |
Gross Margin | 38.94% | 38.66% | 58.75% | 65.24% | 67.08% | 48.71% |
Operating Margin | -8.29% | -7.77% | 13.85% | 24.55% | 20.21% | -1.25% |
Profit Margin | -31.69% | -32.96% | 7.93% | 16.02% | 25.84% | -12.26% |
Free Cash Flow Margin | -11.84% | -10.19% | -15.47% | 14.19% | 44.63% | -13.30% |
EBITDA | -303.81 | -246.94 | 1,284 | 2,032 | 1,177 | 165.35 |
EBITDA Margin | -3.96% | -3.32% | 18.19% | 28.21% | 25.24% | 3.75% |
D&A For EBITDA | 331.36 | 330.5 | 306.13 | 263.94 | 234.61 | 220.56 |
EBIT | -635.17 | -577.43 | 977.8 | 1,768 | 942.34 | -55.21 |
EBIT Margin | -8.29% | -7.77% | 13.85% | 24.55% | 20.21% | -1.25% |
Effective Tax Rate | - | - | 33.69% | 20.30% | 29.20% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.