Proximar Seafood AS (OSL:PROXI)

Proximar Seafood AS Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	57.54	3.51	-	-	-	-
Cost of Revenue	16.43	-55.58	-11.84	-2.15	-	-
Gross Profit	41.11	59.09	11.84	2.15	-	-
Selling, General & Admin	43.41	39.86	29.89	12.94	5.28	3.17
Other Operating Expenses	92.43	63.49	30.45	10.94	4.43	7.97
Operating Expenses	202.41	153.01	75.61	27.63	9.82	11.14
Operating Income	-161.3	-93.93	-63.77	-25.49	-9.82	-11.14
Interest Expense	-64.79	-53.19	-9.99	-0.15	-0.54	-0.38
Interest & Investment Income	0.61	1.1	0.03	0.23	-	-
Currency Exchange Gain (Loss)	2.68	2.68	-14.4	-3.39	-14.66	-0.55
Other Non Operating Income (Expenses)	13.79	2.07	-2.58	0.09	-	1.4
Pretax Income	-236.4	-141.27	-90.71	-28.72	-25.02	-10.67
Income Tax Expense	-5.44	-2.07	2.64	-6.16	0.53	0.01
Net Income	-230.96	-139.2	-93.35	-22.56	-25.54	-10.67
Net Income to Common	-230.96	-139.2	-93.35	-22.56	-25.54	-10.67
Shares Outstanding (Basic)	142	140	52	40	38	13
Shares Outstanding (Diluted)	142	140	52	40	38	13
Shares Change (YoY)	44.31%	168.03%	31.16%	3.53%	204.89%	19.41%
EPS (Basic)	-1.62	-1.00	-1.79	-0.57	-0.66	-0.85
EPS (Diluted)	-1.63	-1.00	-1.79	-0.57	-0.66	-0.85
Free Cash Flow	-173.79	-208.25	-551.06	-423.58	-403.89	-12.18
Free Cash Flow Per Share	-1.22	-1.49	-10.56	-10.65	-10.51	-0.97
Gross Margin	71.45%	1683.87%	-	-	-	-
Operating Margin	-280.33%	-2676.69%	-	-	-	-
Profit Margin	-401.40%	-3967.06%	-	-	-	-
Free Cash Flow Margin	-302.03%	-5934.74%	-	-	-	-
EBITDA	-98.24	-46.7	-50.29	-23.31	-9.8	-
D&A For EBITDA	63.06	47.23	13.48	2.18	0.02	-
EBIT	-161.3	-93.93	-63.77	-25.49	-9.82	-11.14
Revenue as Reported	71.85	3.51	0.01	-	-	-

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