Icelandic Salmon AS (ICE:ISLAX)

Blueprint Medicines Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	98.42	162.62	156.26	90.81	61.84
Revenue Growth (YoY)	-39.48%	4.07%	72.09%	46.84%	-7.24%
Cost of Revenue	49.74	102.99	82.75	58.54	33.32
Gross Profit	48.68	59.63	73.52	32.27	28.53
Selling, General & Admin	18.7	19.8	17.35	12.18	9.87
Other Operating Expenses	14.87	17.04	13.29	10.1	8.9
Operating Expenses	46.24	45.93	38.09	28.2	25.58
Operating Income	2.44	13.7	35.43	4.07	2.94
Interest Expense	-4.74	-3.57	-1.92	-1.97	-2.45
Interest & Investment Income	0.3	0.26	0.29	0.14	0.15
Earnings From Equity Investments	-	-	0.18	0	-0.63
Currency Exchange Gain (Loss)	0.4	0.34	-0.19	0.35	-1.41
Other Non Operating Income (Expenses)	0.65	-0.53	-0.12	-	0
EBT Excluding Unusual Items	-0.95	10.2	33.67	2.6	-1.4
Gain (Loss) on Sale of Investments	-	-	8.97	-	-
Other Unusual Items	-	-	-0.82	-	-
Pretax Income	-0.95	10.2	41.82	2.6	-1.4
Income Tax Expense	2.14	1.63	6.9	0.23	0.55
Net Income	-3.09	8.57	34.92	2.37	-1.95
Net Income to Common	-3.09	8.57	34.92	2.37	-1.95
Net Income Growth	-	-75.46%	1375.16%	-	-
Shares Outstanding (Basic)	31	31	31	31	27
Shares Outstanding (Diluted)	31	31	31	31	27
Shares Change (YoY)	-	-	-	13.00%	2.95%
EPS (Basic)	-0.10	0.28	1.13	0.08	-0.07
EPS (Diluted)	-0.10	0.28	1.13	0.08	-0.07
EPS Growth	-	-75.46%	1375.17%	-	-
Free Cash Flow	-21.51	14.29	-5	-13.13	-8.91
Free Cash Flow Per Share	-0.69	0.46	-0.16	-0.42	-0.33
Gross Margin	49.46%	36.67%	47.05%	35.53%	46.13%
Operating Margin	2.48%	8.43%	22.67%	4.48%	4.76%
Profit Margin	-3.14%	5.27%	22.35%	2.61%	-3.16%
Free Cash Flow Margin	-21.86%	8.79%	-3.20%	-14.46%	-14.40%
EBITDA	11.32	21.66	41.61	9.11	8.01
EBITDA Margin	11.50%	13.32%	26.63%	10.03%	12.95%
D&A For EBITDA	8.88	7.95	6.18	5.04	5.06
EBIT	2.44	13.7	35.43	4.07	2.94
EBIT Margin	2.48%	8.43%	22.67%	4.48%	4.76%
Effective Tax Rate	-	15.97%	16.50%	8.93%	-
Revenue as Reported	101.46	164.82	157.59	90.81	61.84

Updated Aug 20, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.