Grieg Seafood ASA (OSL:GSF)
Norway · Delayed Price · Currency is NOK 26.50
-0.32 (-1.19%)
Sep 14, 2026, 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 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 |
Operating Revenue | 3,587 | 3,694 | 3,318 | 7,020 | 7,164 | 4,599 |
Other Revenue | -3.02 | 7.31 | 23.49 | 39.7 | 39.35 | 63.91 |
| 3,584 | 3,702 | 3,341 | 7,059 | 7,203 | 4,662 | |
Revenue Growth | -2.18% | 10.79% | -52.67% | -2.00% | 54.50% | 5.65% |
Cost of Revenue | 2,524 | 2,232 | 1,997 | 2,912 | 2,504 | 1,535 |
Gross Profit | 1,060 | 1,470 | 1,344 | 4,147 | 4,700 | 3,128 |
Selling, General & Admin | 286.27 | 321.92 | 306.38 | 739.98 | 762.71 | 604.93 |
Amortization of Goodwill & Intangibles | 1.3 | 1.95 | 1.5 | 21.79 | 16.71 | 7.19 |
Other Operating Expenses | 837.04 | 792.93 | 632.67 | 1,875 | 1,718 | 1,205 |
Operating Expenses | 1,260 | 1,232 | 1,055 | 3,170 | 2,932 | 2,185 |
Operating Income | -200.73 | 237.85 | 288.68 | 977.8 | 1,768 | 942.34 |
Interest Expense | -82.23 | -286.86 | -297.77 | -262.02 | -172.54 | -207.63 |
Interest & Investment Income | 39.9 | 5.23 | - | 3.8 | 11.89 | - |
Earnings From Equity Investments | 19.67 | 14.87 | 5.71 | -6.96 | 21.1 | -1.49 |
Currency Exchange Gain (Loss) | 111.53 | 74.72 | 55.34 | 79.06 | 38.21 | 96.71 |
Other Non Operating Income (Expenses) | 181.96 | -12.68 | -26.94 | 31.66 | 59.87 | 23.66 |
EBT Excluding Unusual Items | 70.1 | 33.12 | 25.02 | 823.34 | 1,727 | 853.59 |
Gain (Loss) on Sale of Investments | - | - | - | 28.84 | 12.62 | - |
Gain (Loss) on Sale of Assets | -4.18 | -4.15 | -0.12 | -8.16 | 5.54 | 0.09 |
Asset Writedown | 47.24 | 47.24 | - | 0.14 | -140.07 | - |
Legal Settlements | - | - | - | - | -157.07 | - |
Pretax Income | 113.16 | 76.21 | 24.91 | 844.16 | 1,448 | 853.68 |
Income Tax Expense | -175.99 | -17.76 | 238.26 | 284.41 | 293.86 | 249.3 |
Earnings From Continuing Operations | 289.15 | 93.97 | -213.35 | 559.75 | 1,154 | 604.38 |
Earnings From Discontinued Operations | 1,316 | 1,016 | -2,237 | - | - | 600.29 |
Net Income to Company | 1,605 | 1,110 | -2,451 | 559.75 | 1,154 | 1,205 |
Net Income | 1,605 | 1,110 | -2,451 | 559.75 | 1,154 | 1,205 |
Preferred Dividends & Other Adjustments | 218.15 | 218.15 | - | - | - | - |
Net Income to Common | 1,387 | 891.61 | -2,451 | 559.75 | 1,154 | 1,205 |
Net Income Growth | - | - | - | -51.49% | -4.22% | - |
Shares Outstanding (Basic) | 94 | 112 | 112 | 112 | 112 | 112 |
Shares Outstanding (Diluted) | 94 | 112 | 112 | 112 | 112 | 112 |
Shares Change | -11.65% | 0.09% | 0.10% | -0.24% | 0.03% | 0.52% |
EPS (Basic) | 14.68 | 7.94 | -21.85 | 5.00 | 10.27 | 10.73 |
EPS (Diluted) | 14.68 | 7.94 | -21.85 | 5.00 | 10.27 | 10.73 |
EPS Growth | - | - | - | -51.37% | -4.25% | - |
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 | -596.57 | -328.96 | -757.56 | -1,092 | 1,022 | 2,081 |
Free Cash Flow Per Share | -6.32 | -2.93 | -6.75 | -9.75 | 9.10 | 18.53 |
Dividend Per Share | 33.590 | 33.590 | - | 1.750 | 4.500 | 3.000 |
Dividend Growth | - | - | - | -61.11% | 50.00% | - |
Gross Margin | 29.57% | 39.71% | 40.23% | 58.75% | 65.24% | 67.08% |
Operating Margin | -5.60% | 6.42% | 8.64% | 13.85% | 24.55% | 20.21% |
Profit Margin | 38.70% | 24.09% | -73.34% | 7.93% | 16.02% | 25.84% |
Free Cash Flow Margin | -16.65% | -8.89% | -22.67% | -15.47% | 14.19% | 44.63% |
EBITDA | 139.63 | 558.38 | 619.18 | 1,284 | 2,032 | 1,177 |
EBITDA Margin | 3.90% | 15.09% | 18.53% | 18.19% | 28.21% | 25.24% |
D&A For EBITDA | 340.36 | 320.53 | 330.5 | 306.13 | 263.94 | 234.61 |
EBIT | -200.73 | 237.85 | 288.68 | 977.8 | 1,768 | 942.34 |
EBIT Margin | -5.60% | 6.42% | 8.64% | 13.85% | 24.55% | 20.21% |
Effective Tax Rate | - | - | 956.67% | 33.69% | 20.30% | 29.20% |