P/F Bakkafrost (OSL:BAKKA)
Norway · Delayed Price · Currency is NOK 445.00
-18.60 (-4.01%)
Sep 2, 2026, 4:28 PM CET
[Name] Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 | 7,473 | 7,007 | 7,334 | 7,141 | 7,130 | 5,554 |
Revenue Growth | 14.36% | -4.45% | 2.70% | 0.15% | 28.38% | 19.39% |
Cost of Revenue | 2,286 | 2,466 | 2,858 | 2,663 | 2,051 | 1,623 |
Gross Profit | 5,187 | 4,541 | 4,476 | 4,478 | 5,079 | 3,931 |
Selling, General & Admin | 949.95 | 892.04 | 823.17 | 814.19 | 780.87 | 682.6 |
Other Operating Expenses | 2,192 | 2,022 | 1,989 | 1,777 | 1,992 | 1,603 |
Operating Expenses | 3,971 | 3,698 | 3,517 | 3,228 | 3,309 | 2,816 |
Operating Income | 1,215 | 843.06 | 959.12 | 1,250 | 1,771 | 1,115 |
Interest Expense | -170.81 | -161.4 | -199.53 | -181.79 | -61.95 | -40.61 |
Interest & Investment Income | 17.63 | 15.59 | 18.6 | 20.81 | 7 | 5.42 |
Earnings From Equity Investments | 22.58 | 36.06 | 46.96 | 70.65 | 57.6 | 30.11 |
Currency Exchange Gain (Loss) | -39.1 | -94.62 | 34.91 | 2.78 | -69.07 | 38.76 |
Other Non Operating Income (Expenses) | -6.89 | -1.95 | -8.14 | -13.42 | -11.8 | -10.59 |
EBT Excluding Unusual Items | 1,039 | 636.74 | 851.92 | 1,149 | 1,692 | 1,138 |
Impairment of Goodwill | -1.3 | -1.3 | -0.28 | -0.5 | -2.15 | -0.04 |
Pretax Income | 1,037 | 635.44 | 851.63 | 1,148 | 1,690 | 1,138 |
Income Tax Expense | 223.64 | 111.68 | 206.84 | 193.14 | 346.01 | 173.63 |
Earnings From Continuing Operations | 813.66 | 523.76 | 644.8 | 955.22 | 1,344 | 964.04 |
Minority Interest in Earnings | 3.89 | 6.41 | 11.8 | 0.36 | 0.78 | 0.02 |
Net Income | 817.55 | 530.17 | 656.6 | 955.57 | 1,345 | 964.05 |
Net Income to Common | 817.55 | 530.17 | 656.6 | 955.57 | 1,345 | 964.05 |
Net Income Growth | 262.90% | -19.26% | -31.29% | -28.96% | 39.53% | 108.29% |
Shares Outstanding (Basic) | 59 | 59 | 59 | 59 | 59 | 59 |
Shares Outstanding (Diluted) | 59 | 59 | 59 | 59 | 59 | 59 |
Shares Change | -0.03% | 0.03% | 0.16% | 0.14% | 0.04% | -0.04% |
EPS (Basic) | 13.79 | 8.94 | 11.08 | 16.15 | 22.76 | 16.32 |
EPS (Diluted) | 13.79 | 8.94 | 11.08 | 16.15 | 22.76 | 16.32 |
EPS Growth | 263.01% | -19.28% | -31.40% | -29.06% | 39.48% | 108.43% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 385.22 | -56.5 | 1,329 | -39.37 | -33.82 | 8.87 |
Free Cash Flow Per Share | 6.50 | -0.95 | 22.42 | -0.67 | -0.57 | 0.15 |
Dividend Per Share | 3.450 | 3.450 | 8.440 | 8.700 | 10.000 | 5.140 |
Dividend Growth | -59.12% | -59.12% | -2.99% | -13.00% | 94.55% | 40.82% |
Gross Margin | 69.41% | 64.80% | 61.03% | 62.71% | 71.24% | 70.77% |
Operating Margin | 16.26% | 12.03% | 13.08% | 17.50% | 24.83% | 20.07% |
Profit Margin | 10.94% | 7.57% | 8.95% | 13.38% | 18.87% | 17.36% |
Free Cash Flow Margin | 5.16% | -0.81% | 18.12% | -0.55% | -0.47% | 0.16% |
EBITDA | 1,882 | 1,465 | 1,533 | 1,752 | 2,203 | 1,549 |
EBITDA Margin | 25.19% | 20.91% | 20.90% | 24.54% | 30.89% | 27.88% |
D&A For EBITDA | 667.29 | 621.8 | 573.96 | 502.27 | 431.88 | 433.93 |
EBIT | 1,215 | 843.06 | 959.12 | 1,250 | 1,771 | 1,115 |
EBIT Margin | 16.26% | 12.03% | 13.08% | 17.50% | 24.83% | 20.07% |
Effective Tax Rate | 21.56% | 17.58% | 24.29% | 16.82% | 20.47% | 15.26% |