Grieg Seafood ASA (OSL: GSF)
Norway
· Delayed Price · Currency is NOK 60.65
+0.10 (0.17%)
Dec 20, 2024, 4:25 PM CET
Grieg Seafood ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 7,208 | 7,020 | 7,164 | 4,599 | 4,384 | 4,756 | Upgrade
|
| Other Revenue | 23.06 | 39.7 | 39.35 | 63.91 | 28.69 | 23.4 | Upgrade
|
| Revenue | 7,231 | 7,059 | 7,203 | 4,662 | 4,413 | 4,779 | Upgrade
|
| Revenue Growth (YoY) | 6.81% | -2.00% | 54.49% | 5.65% | -7.66% | -36.76% | Upgrade
|
| Cost of Revenue | 4,036 | 2,912 | 2,504 | 1,535 | 2,263 | 1,991 | Upgrade
|
| Gross Profit | 3,195 | 4,147 | 4,700 | 3,128 | 2,150 | 2,789 | Upgrade
|
| Selling, General & Admin | 796.9 | 768.54 | 762.71 | 604.93 | 520 | 568.31 | Upgrade
|
| Other Operating Expenses | 2,022 | 1,849 | 1,718 | 1,205 | 1,316 | 1,095 | Upgrade
|
| Operating Expenses | 3,451 | 3,172 | 2,932 | 2,185 | 2,205 | 1,970 | Upgrade
|
| Operating Income | -256.1 | 975.28 | 1,768 | 942.34 | -55.21 | 818.17 | Upgrade
|
| Interest Expense | -362.01 | -262.02 | -172.54 | -207.63 | -121.09 | -63.27 | Upgrade
|
| Interest & Investment Income | 3.8 | 3.8 | 11.89 | - | - | 6.32 | Upgrade
|
| Earnings From Equity Investments | 1.43 | -6.96 | 21.1 | -1.49 | 3.35 | 0.21 | Upgrade
|
| Currency Exchange Gain (Loss) | -70.71 | 79.06 | 38.21 | 96.71 | -98.71 | 34.38 | Upgrade
|
| Other Non Operating Income (Expenses) | -52.7 | 13.75 | 59.87 | 23.66 | -27.99 | -7.06 | Upgrade
|
| EBT Excluding Unusual Items | -736.29 | 802.92 | 1,727 | 853.59 | -299.65 | 788.75 | Upgrade
|
| Gain (Loss) on Sale of Investments | 28.84 | 28.84 | 12.62 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -9.45 | -8.16 | 5.54 | 0.09 | -4.79 | 7.57 | Upgrade
|
| Asset Writedown | - | 0.14 | -140.07 | - | - | - | Upgrade
|
| Legal Settlements | - | 20.43 | -157.07 | - | - | - | Upgrade
|
| Pretax Income | -716.91 | 844.16 | 1,448 | 853.68 | -304.44 | 796.32 | Upgrade
|
| Income Tax Expense | -201.51 | 284.41 | 293.86 | 249.3 | 11.56 | 197.14 | Upgrade
|
| Earnings From Continuing Operations | -515.4 | 559.75 | 1,154 | 604.38 | -316 | 599.18 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | 600.29 | -198.82 | 45.73 | Upgrade
|
| Net Income to Company | -515.4 | 559.75 | 1,154 | 1,205 | -514.82 | 644.91 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | -26.23 | -25.4 | Upgrade
|
| Net Income | -515.4 | 559.75 | 1,154 | 1,205 | -541.05 | 619.51 | Upgrade
|
| Net Income to Common | -515.4 | 559.75 | 1,154 | 1,205 | -541.05 | 619.51 | Upgrade
|
| Net Income Growth | - | -51.49% | -4.22% | - | - | -36.30% | Upgrade
|
| Shares Outstanding (Basic) | 110 | 112 | 112 | 112 | 112 | 110 | Upgrade
|
| Shares Outstanding (Diluted) | 110 | 112 | 112 | 112 | 112 | 110 | Upgrade
|
| Shares Change (YoY) | -2.75% | -0.25% | 0.03% | 0.52% | 1.15% | 0.02% | Upgrade
|
| EPS (Basic) | -4.67 | 5.00 | 10.27 | 10.73 | -4.84 | 5.61 | Upgrade
|
| EPS (Diluted) | -4.67 | 5.00 | 10.27 | 10.73 | -4.84 | 5.61 | Upgrade
|
| EPS Growth | - | -51.37% | -4.25% | - | - | -36.31% | Upgrade
|
| Free Cash Flow | -1,114 | -1,092 | 1,022 | 2,081 | -586.7 | 713.99 | Upgrade
|
| Free Cash Flow Per Share | -10.09 | -9.75 | 9.10 | 18.53 | -5.25 | 6.47 | Upgrade
|
| Dividend Per Share | 1.750 | 1.750 | 4.500 | 3.000 | - | 2.000 | Upgrade
|
| Dividend Growth | -61.11% | -61.11% | 50.00% | - | - | -50.00% | Upgrade
|
| Gross Margin | 44.19% | 58.75% | 65.24% | 67.08% | 48.71% | 58.35% | Upgrade
|
| Operating Margin | -3.54% | 13.82% | 24.55% | 20.21% | -1.25% | 17.12% | Upgrade
|
| Profit Margin | -7.13% | 7.93% | 16.02% | 25.84% | -12.26% | 12.96% | Upgrade
|
| Free Cash Flow Margin | -15.40% | -15.47% | 14.19% | 44.63% | -13.29% | 14.94% | Upgrade
|
| EBITDA | 128.26 | 1,281 | 2,032 | 1,177 | 165.35 | 1,011 | Upgrade
|
| EBITDA Margin | 1.77% | 18.15% | 28.21% | 25.24% | 3.75% | 21.15% | Upgrade
|
| D&A For EBITDA | 384.37 | 306.13 | 263.94 | 234.61 | 220.56 | 192.61 | Upgrade
|
| EBIT | -256.1 | 975.28 | 1,768 | 942.34 | -55.21 | 818.17 | Upgrade
|
| EBIT Margin | -3.54% | 13.82% | 24.55% | 20.21% | -1.25% | 17.12% | Upgrade
|
| Effective Tax Rate | - | 33.69% | 20.30% | 29.20% | - | 24.76% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.