Proximar Seafood AS (OSL: PROXI)

Proximar Seafood AS Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cost of Revenue	-43.62	-11.84	-2.15	-	-	-
Gross Profit	43.76	11.84	2.15	-	-	-
Selling, General & Admin	38.73	29.89	12.94	5.28	3.17	3.01
Other Operating Expenses	42.27	30.45	10.94	4.43	7.97	4.13
Operating Expenses	121.43	75.61	27.63	9.82	11.14	7.15
Operating Income	-77.66	-63.77	-25.49	-9.82	-11.14	-7.15
Interest Expense	-42.89	-9.99	-0.15	-0.54	-0.38	-0.24
Interest & Investment Income	0.77	0.03	0.23	-	-	0
Currency Exchange Gain (Loss)	-14.78	-14.78	-3.39	-14.66	-0.55	-
Other Non Operating Income (Expenses)	2.6	-2.2	0.09	-	1.4	-0.07
EBT Excluding Unusual Items	-131.97	-90.72	-28.72	-25.02	-10.67	-7.46
Gain (Loss) on Sale of Assets	-	0.01	-	-	-	-
Pretax Income	-131.97	-90.71	-28.72	-25.02	-10.67	-7.46
Income Tax Expense	-11.41	2.64	-6.16	0.53	0.01	0.01
Net Income	-120.55	-93.35	-22.56	-25.54	-10.67	-7.46
Net Income to Common	-120.55	-93.35	-22.56	-25.54	-10.67	-7.46
Shares Outstanding (Basic)	119	52	40	38	13	11
Shares Outstanding (Diluted)	119	52	40	38	13	11
Shares Change (YoY)	152.60%	31.16%	3.53%	204.89%	19.42%	-
EPS (Basic)	-1.01	-1.79	-0.57	-0.66	-0.85	-0.71
EPS (Diluted)	-1.01	-1.79	-0.57	-0.66	-0.85	-0.71
Free Cash Flow	-199.16	-570.58	-423.58	-403.89	-12.18	-12.88
Free Cash Flow Per Share	-1.67	-10.93	-10.65	-10.51	-0.97	-1.22
EBITDA	-39.47	-50.29	-23.31	-9.8	-	-
D&A For EBITDA	38.19	13.48	2.18	0.02	-	-
EBIT	-77.66	-63.77	-25.49	-9.82	-11.14	-7.15
Revenue as Reported	0.15	0.01	-	-	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.