Andfjord Salmon Group AS Income Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	0.82	0.19	37.28	-	-
Revenue Growth (YoY)	328.95%	-99.49%	-	-	-
Cost of Revenue	0.48	1.05	37.51	-0.21	0.72
Gross Profit	0.33	-0.86	-0.23	0.21	-0.72
Selling, General & Admin	25.53	23.35	25.87	24	17.68
Other Operating Expenses	54.99	22.98	28.63	18.71	13.97
Operating Expenses	116.79	71.08	79.4	56.32	33.68
Operating Income	-116.45	-71.94	-79.63	-56.11	-34.41
Interest Expense	19.34	-0.27	-1.68	-1.5	-0.17
Interest & Investment Income	12.87	4.89	12.14	1.79	0.28
Currency Exchange Gain (Loss)	0.02	-0.01	-0.02	-0.03	-0.01
Other Non Operating Income (Expenses)	-19.85	-0.54	-0.59	-0.82	-0.11
Pretax Income	-104.08	-67.86	-69.79	-56.68	-34.41
Net Income	-104.08	-67.86	-69.79	-56.68	-34.41
Net Income to Common	-104.08	-67.86	-69.79	-56.68	-34.41
Shares Outstanding (Basic)	87	64	49	38	36
Shares Outstanding (Diluted)	87	64	49	38	36
Shares Change (YoY)	37.28%	30.80%	27.07%	6.75%	0.21%
EPS (Basic)	-1.19	-1.07	-1.43	-1.48	-0.96
EPS (Diluted)	-1.19	-1.07	-1.43	-1.48	-0.96
Free Cash Flow	-2,144	-1,275	-349.71	-177.94	-224.1
Free Cash Flow Per Share	-24.54	-20.03	-7.19	-4.65	-6.25
Gross Margin	40.61%	-	-0.62%	-	-
Operating Margin	-14288.83%	-37863.16%	-213.61%	-	-
Profit Margin	-12770.43%	-35716.84%	-187.20%	-	-
Free Cash Flow Margin	-263080.12%	-670964.21%	-938.08%	-	-
EBITDA	-89.31	-52.53	-60.14	-45.52	-33.18
EBITDA Margin	-	-	-161.34%	-	-
D&A For EBITDA	27.14	19.41	19.49	10.59	1.23
EBIT	-116.45	-71.94	-79.63	-56.11	-34.41
EBIT Margin	-	-	-213.61%	-	-
Revenue as Reported	1.03	0.32	37.28	0.11	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.