P/F Bakkafrost (LON:0MQ2)
London
· Delayed Price · Currency is GBP · Price in NOK 626.05
+5.52 (0.89%)
At close: Feb 14, 2025
P/F Bakkafrost Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Revenue | 7,480 | 7,141 | 7,130 | 5,554 | 4,652 | Upgrade
|
| Revenue Growth (YoY) | 4.75% | 0.15% | 28.38% | 19.39% | 3.12% | Upgrade
|
| Cost of Revenue | 2,682 | 2,663 | 2,051 | 1,623 | 1,918 | Upgrade
|
| Gross Profit | 4,798 | 4,478 | 5,079 | 3,931 | 2,734 | Upgrade
|
| Selling, General & Admin | 881.93 | 814.19 | 780.87 | 682.6 | 656.43 | Upgrade
|
| Other Operating Expenses | 2,253 | 1,777 | 1,992 | 1,603 | 944.96 | Upgrade
|
| Operating Expenses | 3,839 | 3,228 | 3,309 | 2,816 | 2,048 | Upgrade
|
| Operating Income | 958.84 | 1,250 | 1,771 | 1,115 | 685.93 | Upgrade
|
| Interest Expense | -199.53 | -181.79 | -61.95 | -40.61 | -36.32 | Upgrade
|
| Interest & Investment Income | 18.6 | 20.81 | 7 | 5.42 | 1.4 | Upgrade
|
| Earnings From Equity Investments | 46.96 | 70.65 | 57.6 | 30.11 | 5.55 | Upgrade
|
| Currency Exchange Gain (Loss) | 34.91 | 2.78 | -69.07 | 38.76 | -13.1 | Upgrade
|
| Other Non Operating Income (Expenses) | -8.14 | -13.42 | -11.8 | -10.59 | -17.13 | Upgrade
|
| EBT Excluding Unusual Items | 851.63 | 1,149 | 1,692 | 1,138 | 626.34 | Upgrade
|
| Impairment of Goodwill | - | -0.5 | -2.15 | -0.04 | -0.36 | Upgrade
|
| Pretax Income | 851.63 | 1,148 | 1,690 | 1,138 | 625.98 | Upgrade
|
| Income Tax Expense | 206.84 | 193.14 | 346.01 | 173.63 | 163.14 | Upgrade
|
| Earnings From Continuing Operations | 644.8 | 955.22 | 1,344 | 964.04 | 462.85 | Upgrade
|
| Minority Interest in Earnings | 11.8 | 0.36 | 0.78 | 0.02 | - | Upgrade
|
| Net Income | 656.6 | 955.57 | 1,345 | 964.05 | 462.85 | Upgrade
|
| Net Income to Common | 656.6 | 955.57 | 1,345 | 964.05 | 462.85 | Upgrade
|
| Net Income Growth | -31.29% | -28.96% | 39.53% | 108.29% | -42.88% | Upgrade
|
| Shares Outstanding (Basic) | 59 | 59 | 59 | 59 | 59 | Upgrade
|
| Shares Outstanding (Diluted) | 59 | 59 | 59 | 59 | 59 | Upgrade
|
| Shares Change (YoY) | 0.16% | 0.14% | 0.04% | -0.04% | 14.46% | Upgrade
|
| EPS (Basic) | 11.08 | 16.15 | 22.76 | 16.32 | 7.83 | Upgrade
|
| EPS (Diluted) | 11.08 | 16.15 | 22.76 | 16.32 | 7.83 | Upgrade
|
| EPS Growth | -31.40% | -29.06% | 39.48% | 108.43% | -50.11% | Upgrade
|
| Free Cash Flow | 1,333 | -39.37 | -33.82 | 8.87 | -362.41 | Upgrade
|
| Free Cash Flow Per Share | 22.49 | -0.67 | -0.57 | 0.15 | -6.13 | Upgrade
|
| Dividend Per Share | 8.440 | 8.700 | 10.000 | 5.140 | 3.650 | Upgrade
|
| Dividend Growth | -2.99% | -13.00% | 94.55% | 40.82% | - | Upgrade
|
| Gross Margin | 64.14% | 62.71% | 71.24% | 70.77% | 58.77% | Upgrade
|
| Operating Margin | 12.82% | 17.50% | 24.83% | 20.07% | 14.75% | Upgrade
|
| Profit Margin | 8.78% | 13.38% | 18.87% | 17.36% | 9.95% | Upgrade
|
| Free Cash Flow Margin | 17.82% | -0.55% | -0.47% | 0.16% | -7.79% | Upgrade
|
| EBITDA | 1,663 | 1,752 | 2,203 | 1,549 | 1,002 | Upgrade
|
| EBITDA Margin | 22.24% | 24.54% | 30.89% | 27.88% | 21.53% | Upgrade
|
| D&A For EBITDA | 704.31 | 502.27 | 431.88 | 433.93 | 315.7 | Upgrade
|
| EBIT | 958.84 | 1,250 | 1,771 | 1,115 | 685.93 | Upgrade
|
| EBIT Margin | 12.82% | 17.50% | 24.83% | 20.07% | 14.75% | Upgrade
|
| Effective Tax Rate | 24.29% | 16.82% | 20.47% | 15.26% | 26.06% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.