Gigante Salmon 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
Operating Revenue	71.58	-	-	-	-
Other Revenue	-	-	0.06	0.15	1.9
Revenue	71.58	-	0.06	0.15	1.9
Revenue Growth (YoY)	-	-	-60.27%	-92.06%	-
Cost of Revenue	-12.95	-24.43	-	-	-
Gross Profit	84.53	24.43	0.06	0.15	1.9
Selling, General & Admin	39.31	18.05	0.75	0.36	2.13
Other Operating Expenses	31.72	9.26	2.54	3.41	1.55
Operating Expenses	80.81	27.4	3.38	3.86	3.71
Operating Income	3.71	-2.97	-3.32	-3.71	-1.81
Interest Expense	-2.92	-0.19	-0.02	-0.03	-
Interest & Investment Income	1.13	3.69	5.57	4.66	0.85
Other Non Operating Income (Expenses)	-2.44	-3.09	-1.23	-0	-
Pretax Income	-0.53	-2.56	1	0.92	-0.96
Income Tax Expense	-0.3	-0.46	0.27	-4.67	-3.7
Net Income	-0.23	-2.1	0.73	5.58	2.74
Net Income to Common	-0.23	-2.1	0.73	5.58	2.74
Net Income Growth	-	-	-86.96%	103.87%	-
Shares Outstanding (Basic)	171	171	134	106	106
Shares Outstanding (Diluted)	171	171	134	106	106
Shares Change (YoY)	-	27.64%	27.11%	-	-
EPS (Basic)	-0.00	-0.01	0.01	0.05	0.03
EPS (Diluted)	-0.00	-0.01	0.01	0.05	0.03
EPS Growth	-	-	-89.74%	103.87%	-
Free Cash Flow	-391.08	-505.35	-397.15	-76.61	-7.58
Free Cash Flow Per Share	-2.28	-2.95	-2.96	-0.73	-0.07
Gross Margin	118.09%	-	100.00%	100.00%	100.00%
Operating Margin	5.19%	-	-5540.00%	-2458.28%	-95.00%
Profit Margin	-0.31%	-	1213.33%	3698.01%	144.01%
Free Cash Flow Margin	-546.35%	-	-661913.33%	-50733.11%	-398.37%
EBITDA	13.5	-2.87	-3.22	-3.62	-1.78
EBITDA Margin	18.85%	-	-	-	-93.32%
D&A For EBITDA	9.78	0.1	0.1	0.1	0.03
EBIT	3.71	-2.97	-3.32	-3.71	-1.81
EBIT Margin	5.19%	-	-	-	-95.00%
Effective Tax Rate	-	-	26.83%	-	-
Revenue as Reported	71.58	-	0.06	0.15	1.9

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