Salmon Evolution ASA (OSL: SALME)
Norway
· Delayed Price · Currency is NOK 6.62
+0.06 (0.91%)
Nov 22, 2024, 9:16 AM CET
Salmon Evolution ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 |
| Operating Revenue | 401.28 | 153.33 | 46.11 | 12.05 | - | -0.18 | Upgrade
|
| Other Revenue | 9.61 | 15.1 | 1.57 | 0 | 0.7 | - | Upgrade
|
| Revenue | 410.89 | 168.42 | 47.68 | 12.05 | 0.7 | -0.18 | Upgrade
|
| Revenue Growth (YoY) | 280.52% | 253.23% | 295.76% | 1628.55% | - | - | Upgrade
|
| Cost of Revenue | 137.69 | 27.56 | -11.11 | 0.91 | - | - | Upgrade
|
| Gross Profit | 273.2 | 140.87 | 58.79 | 11.14 | 0.7 | -0.18 | Upgrade
|
| Selling, General & Admin | 85.42 | 85.12 | 53.28 | 21.57 | 9.06 | 3.94 | Upgrade
|
| Other Operating Expenses | 144.39 | 119.55 | 62.26 | 25.39 | 8.78 | 7.56 | Upgrade
|
| Operating Expenses | 302.5 | 251.4 | 121.72 | 49.19 | 18.38 | 11.69 | Upgrade
|
| Operating Income | -29.3 | -110.53 | -62.93 | -38.05 | -17.68 | -11.86 | Upgrade
|
| Interest Expense | -54.68 | -33.91 | -3.01 | -1.01 | -0.06 | -0.03 | Upgrade
|
| Interest & Investment Income | 20.07 | 15.59 | 8.73 | 4.06 | 1.11 | 0.62 | Upgrade
|
| Earnings From Equity Investments | -7.35 | -7.1 | -0.95 | -0.63 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -0.1 | 0.74 | 0.48 | 0.78 | -0.21 | - | Upgrade
|
| Other Non Operating Income (Expenses) | -0 | -10.56 | 24.95 | 1.69 | - | 0 | Upgrade
|
| EBT Excluding Unusual Items | -71.37 | -145.77 | -32.73 | -33.17 | -16.83 | -11.27 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | 0.21 | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | 0.01 | - | Upgrade
|
| Pretax Income | -71.37 | -145.77 | -32.73 | -32.96 | -16.83 | -11.27 | Upgrade
|
| Income Tax Expense | - | - | - | -6.51 | - | - | Upgrade
|
| Net Income | -71.37 | -145.77 | -32.73 | -26.45 | -16.83 | -11.27 | Upgrade
|
| Net Income to Common | -71.37 | -145.77 | -32.73 | -26.45 | -16.83 | -11.27 | Upgrade
|
| Shares Outstanding (Basic) | 428 | 391 | 337 | 291 | 127 | 29 | Upgrade
|
| Shares Outstanding (Diluted) | 428 | 391 | 337 | 291 | 127 | 29 | Upgrade
|
| Shares Change (YoY) | 14.43% | 16.08% | 15.70% | 130.17% | 333.91% | - | Upgrade
|
| EPS (Basic) | -0.17 | -0.37 | -0.10 | -0.09 | -0.13 | -0.39 | Upgrade
|
| EPS (Diluted) | -0.17 | -0.37 | -0.10 | -0.09 | -0.13 | -0.39 | Upgrade
|
| Free Cash Flow | -234.69 | -396.53 | -839.62 | -864.67 | -175.55 | -27.57 | Upgrade
|
| Free Cash Flow Per Share | -0.55 | -1.01 | -2.49 | -2.97 | -1.39 | -0.95 | Upgrade
|
| Gross Margin | 66.49% | 83.64% | 123.30% | 92.47% | 100.00% | - | Upgrade
|
| Operating Margin | -7.13% | -65.63% | -131.99% | -315.81% | -2537.16% | - | Upgrade
|
| Profit Margin | -17.37% | -86.55% | -68.64% | -219.50% | -2414.06% | - | Upgrade
|
| Free Cash Flow Margin | -57.12% | -235.44% | -1760.92% | -7176.87% | -25186.51% | - | Upgrade
|
| EBITDA | 39.4 | -68.32 | -60.42 | -37.18 | -17.37 | -11.76 | Upgrade
|
| EBITDA Margin | 9.59% | -40.56% | -126.71% | - | - | - | Upgrade
|
| D&A For EBITDA | 68.7 | 42.21 | 2.51 | 0.87 | 0.31 | 0.1 | Upgrade
|
| EBIT | -29.3 | -110.53 | -62.93 | -38.05 | -17.68 | -11.86 | Upgrade
|
| EBIT Margin | -7.13% | -65.63% | -131.99% | - | - | - | Upgrade
|
| Revenue as Reported | 410.89 | 168.42 | 47.68 | 12.26 | 0.7 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.