SalMar ASA (OSL:SALM)
Norway
· Delayed Price · Currency is NOK 575.00
-2.00 (-0.35%)
Feb 21, 2025, 4:25 PM CET
SalMar ASA 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|
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 | 2019 - 2015 |
| Operating Revenue | 26,185 | 27,891 | 19,985 | 14,900 | 12,857 | Upgrade
|
| Other Revenue | - | - | - | 63.02 | 41.56 | Upgrade
|
| Revenue | 26,185 | 27,891 | 19,985 | 14,963 | 12,898 | Upgrade
|
| Revenue Growth (YoY) | -6.12% | 39.56% | 33.56% | 16.01% | 5.47% | Upgrade
|
| Cost of Revenue | 12,747 | 11,142 | 9,175 | 6,730 | 6,314 | Upgrade
|
| Gross Profit | 13,438 | 16,749 | 10,810 | 8,234 | 6,584 | Upgrade
|
| Selling, General & Admin | 2,784 | 2,769 | 2,052 | 1,681 | 1,442 | Upgrade
|
| Other Operating Expenses | 3,884 | 3,097 | 2,849 | 2,064 | 1,519 | Upgrade
|
| Operating Expenses | 8,359 | 7,285 | 5,902 | 4,549 | 3,742 | Upgrade
|
| Operating Income | 5,079 | 9,464 | 4,908 | 3,685 | 2,842 | Upgrade
|
| Interest Expense | -1,258 | -1,223 | -364.25 | -184.65 | -149.85 | Upgrade
|
| Interest & Investment Income | 46 | 77.73 | 28.41 | 15.19 | 10.26 | Upgrade
|
| Earnings From Equity Investments | 122 | -27.3 | 66.43 | 94.88 | 42.21 | Upgrade
|
| Currency Exchange Gain (Loss) | -11 | -17.22 | 0.02 | -23.21 | -121.72 | Upgrade
|
| Other Non Operating Income (Expenses) | 281 | -257.22 | 165.18 | -183.82 | -11.16 | Upgrade
|
| EBT Excluding Unusual Items | 4,259 | 8,016 | 4,804 | 3,404 | 2,611 | Upgrade
|
| Merger & Restructuring Charges | 160 | - | -82.2 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 90.78 | - | - | Upgrade
|
| Asset Writedown | -68 | -33.07 | -36.64 | -3.54 | -31.12 | Upgrade
|
| Legal Settlements | -35 | - | - | - | - | Upgrade
|
| Other Unusual Items | -115 | -704.07 | -213.66 | -13.07 | -8.56 | Upgrade
|
| Pretax Income | 4,201 | 7,279 | 4,562 | 3,387 | 2,572 | Upgrade
|
| Income Tax Expense | 1,096 | 4,534 | 954 | 718.82 | 563.36 | Upgrade
|
| Earnings From Continuing Operations | 3,105 | 2,746 | 3,608 | 2,668 | 2,008 | Upgrade
|
| Earnings From Discontinued Operations | - | 656.59 | 107.37 | - | - | Upgrade
|
| Net Income to Company | 3,105 | 3,402 | 3,715 | 2,668 | 2,008 | Upgrade
|
| Minority Interest in Earnings | -136 | -199.42 | -403.45 | -51.4 | -29.27 | Upgrade
|
| Net Income | 2,969 | 3,203 | 3,312 | 2,617 | 1,979 | Upgrade
|
| Net Income to Common | 2,969 | 3,203 | 3,312 | 2,617 | 1,979 | Upgrade
|
| Net Income Growth | -7.30% | -3.30% | 26.57% | 32.22% | -20.46% | Upgrade
|
| Shares Outstanding (Basic) | 132 | 131 | 120 | 116 | 113 | Upgrade
|
| Shares Outstanding (Diluted) | 132 | 132 | 120 | 116 | 113 | Upgrade
|
| Shares Change (YoY) | 0.28% | 9.71% | 3.50% | 2.44% | 0.21% | Upgrade
|
| EPS (Basic) | 22.50 | 24.36 | 27.65 | 22.61 | 17.52 | Upgrade
|
| EPS (Diluted) | 22.50 | 24.33 | 27.60 | 22.57 | 17.49 | Upgrade
|
| EPS Growth | -7.52% | -11.85% | 22.29% | 29.05% | -20.61% | Upgrade
|
| Free Cash Flow | 2,858 | 7,025 | 2,327 | 782.16 | 1,449 | Upgrade
|
| Free Cash Flow Per Share | 21.65 | 53.37 | 19.39 | 6.75 | 12.81 | Upgrade
|
| Dividend Per Share | 22.000 | 35.000 | 20.000 | 20.000 | 20.000 | Upgrade
|
| Dividend Growth | -37.14% | 75.00% | 0% | 0% | 53.85% | Upgrade
|
| Gross Margin | 51.32% | 60.05% | 54.09% | 55.03% | 51.04% | Upgrade
|
| Operating Margin | 19.40% | 33.93% | 24.56% | 24.63% | 22.03% | Upgrade
|
| Profit Margin | 11.34% | 11.48% | 16.57% | 17.49% | 15.34% | Upgrade
|
| Free Cash Flow Margin | 10.91% | 25.19% | 11.64% | 5.23% | 11.24% | Upgrade
|
| EBITDA | 6,770 | 10,557 | 5,664 | 4,271 | 3,411 | Upgrade
|
| EBITDA Margin | 25.85% | 37.85% | 28.34% | 28.54% | 26.44% | Upgrade
|
| D&A For EBITDA | 1,691 | 1,093 | 755.72 | 585.69 | 569.34 | Upgrade
|
| EBIT | 5,079 | 9,464 | 4,908 | 3,685 | 2,842 | Upgrade
|
| EBIT Margin | 19.40% | 33.93% | 24.56% | 24.63% | 22.03% | Upgrade
|
| Effective Tax Rate | 26.09% | 62.28% | 20.91% | 21.22% | 21.91% | Upgrade
|
| Revenue as Reported | - | 28,219 | 20,158 | 15,044 | 12,912 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.