Proximar Seafood AS Income Statement

Financials in millions NOK. Fiscal year is January - December.

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2018 - 2019
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2018 - 2019
Revenue	3.51	-	-	-	-	Upgrade
Cost of Revenue	-55.58	-11.84	-2.15	-	-	Upgrade
Gross Profit	59.09	11.84	2.15	-	-	Upgrade
Selling, General & Admin	39.86	29.89	12.94	5.28	3.17	Upgrade
Other Operating Expenses	63.49	30.45	10.94	4.43	7.97	Upgrade
Operating Expenses	153.01	75.61	27.63	9.82	11.14	Upgrade
Operating Income	-93.93	-63.77	-25.49	-9.82	-11.14	Upgrade
Interest Expense	-53.19	-9.99	-0.15	-0.54	-0.38	Upgrade
Interest & Investment Income	1.1	0.03	0.23	-	-	Upgrade
Currency Exchange Gain (Loss)	2.68	-14.4	-3.39	-14.66	-0.55	Upgrade
Other Non Operating Income (Expenses)	2.07	-2.58	0.09	-	1.4	Upgrade
Pretax Income	-141.27	-90.71	-28.72	-25.02	-10.67	Upgrade
Income Tax Expense	-2.07	2.64	-6.16	0.53	0.01	Upgrade
Net Income	-139.2	-93.35	-22.56	-25.54	-10.67	Upgrade
Net Income to Common	-139.2	-93.35	-22.56	-25.54	-10.67	Upgrade
Shares Outstanding (Basic)	140	52	40	38	13	Upgrade
Shares Outstanding (Diluted)	140	52	40	38	13	Upgrade
Shares Change (YoY)	168.03%	31.16%	3.53%	204.89%	19.41%	Upgrade
EPS (Basic)	-1.00	-1.79	-0.57	-0.66	-0.85	Upgrade
EPS (Diluted)	-1.00	-1.79	-0.57	-0.66	-0.85	Upgrade
Free Cash Flow	-208.25	-551.06	-423.58	-403.89	-12.18	Upgrade
Free Cash Flow Per Share	-1.49	-10.56	-10.65	-10.51	-0.97	Upgrade
Gross Margin	1683.87%	-	-	-	-	Upgrade
Operating Margin	-2676.69%	-	-	-	-	Upgrade
Profit Margin	-3967.06%	-	-	-	-	Upgrade
Free Cash Flow Margin	-5934.74%	-	-	-	-	Upgrade
EBITDA	-46.7	-50.29	-23.31	-9.8	-	Upgrade
D&A For EBITDA	47.23	13.48	2.18	0.02	-	Upgrade
EBIT	-93.93	-63.77	-25.49	-9.82	-11.14	Upgrade
Revenue as Reported	3.51	0.01	-	-	-	Upgrade

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