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	143.05	3.51	0.01	-	-
Revenue Growth	3976.63%	58383.33%	-	-	-
Cost of Revenue	298.67	97.43	63.77	25.49	9.82
Gross Profit	-155.62	-93.92	-63.77	-25.49	-9.82
Operating Income	-155.62	-93.92	-63.77	-25.49	-9.82
Interest Income	0.47	1.1	0.03	0.23	-
Interest Expense	-95.14	-52.99	-9.93	-0.08	-0.53
Other Non-Operating Income (Expense)	1.56	4.54	-17.05	-3.38	-14.66
Total Non-Operating Income (Expense)	-93.11	-47.35	-26.94	-3.24	-15.19
Pretax Income	-248.73	-141.27	-90.71	-28.72	-25.02
Provision for Income Taxes	5.15	-1.26	2.64	-6.16	0.53
Net Income	-253.88	-140.01	-93.34	-22.56	-25.54
Net Income to Common	-253.88	-140.01	-93.35	-22.56	-25.54
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	226	140	52	40	38
Shares Outstanding (Diluted)	226	140	52	40	38
Shares Change	61.71%	168.03%	31.16%	3.53%	204.89%
EPS (Basic)	-1.12	-1.00	-1.79	-0.57	-0.65
EPS (Diluted)	-1.12	-1.00	-1.79	-0.57	-0.65
EPS Growth	-	-	-	-	-

Additional Metrics

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
Free Cash Flow	-161.57	-205.08	-551.06	-423.58	-403.89
Free Cash Flow Growth	-	-	-	-	-
Free Cash Flow Per Share	-0.71	-1.47	-10.56	-10.65	-10.51
Gross Margin	-108.79%	-2676.63%	-1062750.00%	-	-
Operating Margin	-108.79%	-2676.63%	-1062750.00%	-	-
Profit Margin	-177.48%	-3990.11%	-1555730.00%	-	-
FCF Margin	-112.94%	-5844.40%	-9184400.00%	-	-
EBITDA	-79.7	-44.26	-48.5	-21.74	-9.71
EBITDA Margin	-55.72%	-1261.21%	-808250.00%	-	-
EBIT	-155.62	-93.92	-63.77	-25.49	-9.82
EBIT Margin	-108.79%	-2676.63%	-1062750.00%	-	-
Effective Tax Rate	-2.07%	0.89%	-2.90%	21.45%	-2.11%