SalMar ASA (OSL:SALM)
Norway · Delayed Price · Currency is NOK 553.00
-11.00 (-1.95%)
Jun 4, 2026, 1:29 PM CET
SalMar ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 28,702 | 27,394 | 26,426 | 28,219 | 20,158 | 15,044 | |
Revenue Growth (YoY) | 14.51% | 3.66% | -6.35% | 39.99% | 34.00% | 16.51% |
Cost of Revenue | 14,428 | 14,122 | 12,728 | 12,880 | -9,599 | -7,328 |
Gross Profit | 14,274 | 13,272 | 13,698 | 15,339 | 29,758 | 22,372 |
Selling, General & Admin | 3,142 | 3,107 | 2,784 | 2,415 | -1,894 | -1,540 |
Depreciation & Amortization Expenses | 2,018 | 1,945 | 1,691 | 1,419 | -1,001 | -803.14 |
Other Operating Expenses | 5,039 | 5,304 | 3,931 | 2,994 | -3,756 | -2,970 |
Total Operating Expenses | 10,199 | 10,356 | 8,406 | 6,828 | -6,651 | -5,313 |
Operating Income | 4,073 | 2,916 | 5,292 | 8,509 | 4,738 | 3,451 |
Interest Income | -92 | 255 | 203 | 54 | 189.89 | 131.52 |
Interest Expense | - | 1,480 | 1,295 | 1,283 | -366.02 | -195.55 |
Other Non-Operating Income (Expense) | -1,109 | -1,162 | -1,214 | -1,203 | -242.56 | -158.91 |
Total Non-Operating Income (Expense) | -1,201 | 573 | 284 | 134 | -418.68 | -222.93 |
Pretax Income | 2,315 | 3,489 | 5,576 | 7,279 | 4,562 | 3,387 |
Provision for Income Taxes | 831 | -571 | -1,096 | -4,534 | 954 | 718.82 |
Net Income | 2,029 | 1,105 | 2,969 | 3,203 | 3,312 | 2,617 |
Minority Interest in Earnings | 10 | 16 | 136 | 199 | 403.45 | 51.4 |
Earnings From Discontinued Operations | - | - | - | 657 | 107.37 | 0 |
Net Income to Common | 2,029 | 1,105 | 2,969 | 3,203 | 3,312 | 2,617 |
Net Income Growth | 13.23% | -62.78% | -7.31% | -3.29% | 26.57% | 32.22% |
Shares Outstanding (Basic) | 134 | 134 | 132 | 131 | 120 | 116 |
Shares Outstanding (Diluted) | 134 | 134 | 132 | 132 | 120 | 116 |
Shares Change (YoY) | 34.80% | 1.63% | 0.31% | 9.71% | 3.50% | 2.44% |
EPS (Basic) | 15.10 | 8.25 | 22.53 | 24.36 | 27.64 | 22.61 |
EPS (Diluted) | 15.10 | 8.24 | 22.49 | 24.33 | 27.60 | 22.57 |
EPS Growth | 11.03% | -63.36% | -7.56% | -11.85% | 22.29% | 29.04% |
Shares Outstanding | 135.6 | 135.33 | 131.92 | 131.76 | 131.43 | 117.7 |
Free Cash Flow | 5,079 | 1,310 | 2,799 | 6,622 | 1,768 | 684.13 |
Free Cash Flow Growth | 287.71% | -53.20% | -57.73% | 274.64% | 158.36% | - |
Free Cash Flow Per Share | 37.80 | 9.76 | 21.20 | 50.31 | 14.73 | 5.90 |
Dividends Per Share | 10.000 | 10.000 | 22.000 | 35.000 | 20.000 | 20.000 |
Dividend Growth | - | -54.55% | -37.14% | 75.00% | - | - |
Gross Margin | 49.73% | 48.45% | 51.84% | 54.36% | 147.62% | 148.71% |
Operating Margin | 14.19% | 10.64% | 20.03% | 30.15% | 23.50% | 22.94% |
Profit Margin | 7.10% | 4.09% | 11.75% | 9.73% | 17.90% | 17.74% |
FCF Margin | 17.70% | 4.78% | 10.59% | 23.47% | 8.77% | 4.55% |
EBITDA | 6,102 | 4,870 | 7,051 | 9,961 | 5,776 | 4,258 |
EBITDA Margin | 21.26% | 17.78% | 26.68% | 35.30% | 28.65% | 28.30% |
EBIT | 4,073 | 2,916 | 5,292 | 8,509 | 4,738 | 3,451 |
EBIT Margin | 14.19% | 10.64% | 20.03% | 30.15% | 23.50% | 22.94% |
Effective Tax Rate | 35.90% | -16.37% | -19.66% | -62.29% | 20.91% | 21.22% |