Proximar Seafood 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	99.05	3.51	-	-	-
Revenue Growth (YoY)	2722.86%	-	-	-	-
Cost of Revenue	51.51	-55.58	-11.84	-2.15	-
Gross Profit	47.54	59.09	11.84	2.15	-
Selling, General & Admin	40.02	39.86	29.89	12.94	5.28
Other Operating Expenses	104.04	63.49	30.45	10.94	4.43
Operating Expenses	219.98	153.01	75.61	27.63	9.82
Operating Income	-172.44	-93.93	-63.77	-25.49	-9.82
Interest Expense	-95.14	-53.19	-9.99	-0.15	-0.54
Interest & Investment Income	0.47	1.1	0.03	0.23	-
Currency Exchange Gain (Loss)	-	2.68	-14.4	-3.39	-14.66
Other Non Operating Income (Expenses)	45.55	2.07	-2.58	0.09	-
EBT Excluding Unusual Items	-221.55	-141.27	-90.71	-28.72	-25.02
Gain (Loss) on Sale of Assets	-27.18	-	-	-	-
Pretax Income	-248.73	-141.27	-90.71	-28.72	-25.02
Income Tax Expense	5.15	-2.07	2.64	-6.16	0.53
Net Income	-253.88	-139.2	-93.35	-22.56	-25.54
Net Income to Common	-253.88	-139.2	-93.35	-22.56	-25.54
Shares Outstanding (Basic)	226	140	52	40	38
Shares Outstanding (Diluted)	226	140	52	40	38
Shares Change (YoY)	61.71%	168.03%	31.16%	3.53%	204.89%
EPS (Basic)	-1.12	-1.00	-1.79	-0.57	-0.66
EPS (Diluted)	-1.12	-1.00	-1.79	-0.57	-0.66
Free Cash Flow	-161.57	-208.25	-551.06	-423.58	-403.89
Free Cash Flow Per Share	-0.71	-1.49	-10.56	-10.65	-10.51
Gross Margin	47.99%	1683.87%	-	-	-
Operating Margin	-174.08%	-2676.69%	-	-	-
Profit Margin	-256.30%	-3967.06%	-	-	-
Free Cash Flow Margin	-163.11%	-5934.74%	-	-	-
EBITDA	-100.59	-46.7	-50.29	-23.31	-9.8
EBITDA Margin	-101.55%	-	-	-	-
D&A For EBITDA	71.85	47.23	13.48	2.18	0.02
EBIT	-172.44	-93.93	-63.77	-25.49	-9.82
EBIT Margin	-174.08%	-	-	-	-
Revenue as Reported	143.05	3.51	0.01	-	-

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