SalMar ASA (OSL:SALM)
Norway · Delayed Price · Currency is NOK 572.00
-9.50 (-1.63%)
Sep 14, 2026, 4:27 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 | Jun '26 Jun 30, 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 |
Operating Revenue | 30,045 | 27,343 | 26,318 | 27,891 | 19,985 | 14,900 |
Other Revenue | - | - | - | - | - | 63.02 |
| 30,045 | 27,343 | 26,318 | 27,891 | 19,985 | 14,963 | |
Revenue Growth | 18.87% | 3.90% | -5.64% | 39.56% | 33.56% | 16.01% |
Cost of Revenue | 15,947 | 15,128 | 13,634 | 11,142 | 9,175 | 6,730 |
Gross Profit | 14,098 | 12,215 | 12,684 | 16,749 | 10,810 | 8,234 |
Selling, General & Admin | 3,847 | 3,770 | 3,236 | 2,730 | 2,052 | 1,681 |
Other Operating Expenses | 3,457 | 3,092 | 2,677 | 3,098 | 2,849 | 2,064 |
Operating Expenses | 9,385 | 8,807 | 7,604 | 7,247 | 5,902 | 4,549 |
Operating Income | 4,713 | 3,408 | 5,080 | 9,502 | 4,908 | 3,685 |
Interest Expense | -1,386 | -1,456 | -1,258 | -1,223 | -364.25 | -184.65 |
Interest & Investment Income | 43 | 41 | 38 | 78 | 28.41 | 15.19 |
Earnings From Equity Investments | -253 | -63 | 122 | -27 | 66.43 | 94.88 |
Currency Exchange Gain (Loss) | 35 | 22 | -11 | -17 | 0.02 | -23.21 |
Other Non Operating Income (Expenses) | 92 | -250 | 292 | -259 | 165.18 | -183.82 |
EBT Excluding Unusual Items | 3,244 | 1,702 | 4,263 | 8,054 | 4,804 | 3,404 |
Merger & Restructuring Charges | -37 | -64 | 160 | -29 | -82.2 | - |
Gain (Loss) on Sale of Investments | 47 | 59 | -4 | - | 90.78 | - |
Asset Writedown | -12 | -8 | -68 | -33 | -36.64 | -3.54 |
Legal Settlements | -59 | -67 | -35 | -9 | - | - |
Other Unusual Items | 64 | 70 | -115 | -704 | -213.66 | -13.07 |
Pretax Income | 3,247 | 1,692 | 4,201 | 7,279 | 4,562 | 3,387 |
Income Tax Expense | 987 | 571 | 1,096 | 4,534 | 954 | 718.82 |
Earnings From Continuing Operations | 2,260 | 1,121 | 3,105 | 2,745 | 3,608 | 2,668 |
Earnings From Discontinued Operations | - | - | - | 657 | 107.37 | - |
Net Income to Company | 2,260 | 1,121 | 3,105 | 3,402 | 3,715 | 2,668 |
Minority Interest in Earnings | -60 | -16 | -136 | -199 | -403.45 | -51.4 |
Net Income | 2,200 | 1,105 | 2,969 | 3,203 | 3,312 | 2,617 |
Net Income to Common | 2,200 | 1,105 | 2,969 | 3,203 | 3,312 | 2,617 |
Net Income Growth | 94.69% | -62.78% | -7.31% | -3.29% | 26.57% | 32.22% |
Shares Outstanding (Basic) | 136 | 134 | 132 | 131 | 120 | 116 |
Shares Outstanding (Diluted) | 136 | 134 | 132 | 132 | 120 | 116 |
Shares Change | 2.54% | 1.63% | 0.31% | 9.71% | 3.50% | 2.44% |
EPS (Basic) | 16.23 | 8.25 | 22.53 | 24.37 | 27.65 | 22.61 |
EPS (Diluted) | 16.23 | 8.24 | 22.49 | 24.33 | 27.60 | 22.57 |
EPS Growth | 89.34% | -63.36% | -7.56% | -11.85% | 22.29% | 29.04% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 6,144 | 1,435 | 3,591 | 7,025 | 2,327 | 782.16 |
Free Cash Flow Per Share | 45.34 | 10.69 | 27.20 | 53.37 | 19.39 | 6.75 |
Dividend Per Share | 10.000 | 10.000 | 22.000 | 35.000 | 20.000 | 20.000 |
Dividend Growth | -54.55% | -54.55% | -37.14% | 75.00% | 0% | 0% |
Gross Margin | 46.92% | 44.67% | 48.20% | 60.05% | 54.09% | 55.03% |
Operating Margin | 15.69% | 12.46% | 19.30% | 34.07% | 24.56% | 24.63% |
Profit Margin | 7.32% | 4.04% | 11.28% | 11.48% | 16.57% | 17.49% |
Free Cash Flow Margin | 20.45% | 5.25% | 13.64% | 25.19% | 11.64% | 5.23% |
EBITDA | 6,313 | 4,872 | 6,351 | 10,595 | 5,664 | 4,271 |
EBITDA Margin | 21.01% | 17.82% | 24.13% | 37.99% | 28.34% | 28.54% |
D&A For EBITDA | 1,600 | 1,464 | 1,271 | 1,093 | 755.72 | 585.69 |
EBIT | 4,713 | 3,408 | 5,080 | 9,502 | 4,908 | 3,685 |
EBIT Margin | 15.69% | 12.46% | 19.30% | 34.07% | 24.56% | 24.63% |
Effective Tax Rate | 30.40% | 33.75% | 26.09% | 62.29% | 20.91% | 21.22% |
Revenue as Reported | 27,394 | 27,394 | 26,426 | 28,219 | 20,158 | 15,044 |