Salmon Evolution ASA (OSL:SALME)
Norway
· Delayed Price · Currency is NOK 6.22
+0.02 (0.32%)
May 16, 2025, 11:42 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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 2018 - 2019 |
| Operating Revenue | 419.89 | 467.74 | 153.33 | 46.11 | 12.05 | - | Upgrade
|
| Other Revenue | 1.1 | 3.83 | 15.1 | 1.57 | 0 | 0.7 | Upgrade
|
| Revenue | 420.99 | 471.57 | 168.42 | 47.68 | 12.05 | 0.7 | Upgrade
|
| Revenue Growth (YoY) | 58.44% | 179.99% | 253.23% | 295.76% | 1628.55% | - | Upgrade
|
| Cost of Revenue | 156.3 | 181.83 | 27.56 | -11.11 | 0.91 | - | Upgrade
|
| Gross Profit | 264.69 | 289.75 | 140.87 | 58.79 | 11.14 | 0.7 | Upgrade
|
| Selling, General & Admin | 82.87 | 80.91 | 85.12 | 53.28 | 21.57 | 9.06 | Upgrade
|
| Other Operating Expenses | 169.31 | 147.91 | 119.55 | 62.26 | 25.39 | 8.78 | Upgrade
|
| Operating Expenses | 331.28 | 304.97 | 251.4 | 121.72 | 49.19 | 18.38 | Upgrade
|
| Operating Income | -66.59 | -15.22 | -110.53 | -62.93 | -38.05 | -17.68 | Upgrade
|
| Interest Expense | -51.65 | -53.23 | -33.91 | -3.01 | -1.01 | -0.06 | Upgrade
|
| Interest & Investment Income | 21.25 | 21.25 | 15.59 | 8.73 | 4.06 | 1.11 | Upgrade
|
| Earnings From Equity Investments | -6.83 | -7.81 | -7.1 | -0.95 | -0.63 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 5,334 | 5,334 | 45.18 | 0.48 | 0.78 | -0.21 | Upgrade
|
| Other Non Operating Income (Expenses) | -5,329 | -5,327 | -55 | 24.95 | 1.69 | - | Upgrade
|
| EBT Excluding Unusual Items | -98.61 | -47.41 | -145.77 | -32.73 | -33.17 | -16.83 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | 0.21 | - | Upgrade
|
| Other Unusual Items | - | - | - | - | - | 0.01 | Upgrade
|
| Pretax Income | -98.61 | -47.41 | -145.77 | -32.73 | -32.96 | -16.83 | Upgrade
|
| Income Tax Expense | - | - | - | - | -6.51 | - | Upgrade
|
| Net Income | -98.61 | -47.41 | -145.77 | -32.73 | -26.45 | -16.83 | Upgrade
|
| Net Income to Common | -98.61 | -47.41 | -145.77 | -32.73 | -26.45 | -16.83 | Upgrade
|
| Shares Outstanding (Basic) | 456 | 440 | 391 | 337 | 291 | 127 | Upgrade
|
| Shares Outstanding (Diluted) | 456 | 440 | 391 | 337 | 291 | 127 | Upgrade
|
| Shares Change (YoY) | 11.68% | 12.55% | 16.08% | 15.70% | 130.17% | 333.90% | Upgrade
|
| EPS (Basic) | -0.22 | -0.11 | -0.37 | -0.10 | -0.09 | -0.13 | Upgrade
|
| EPS (Diluted) | -0.22 | -0.11 | -0.37 | -0.10 | -0.09 | -0.13 | Upgrade
|
| Free Cash Flow | -509.82 | -307.63 | -496.58 | -839.62 | -864.67 | -175.55 | Upgrade
|
| Free Cash Flow Per Share | -1.12 | -0.70 | -1.27 | -2.49 | -2.97 | -1.39 | Upgrade
|
| Gross Margin | 62.87% | 61.44% | 83.64% | 123.30% | 92.47% | 100.00% | Upgrade
|
| Operating Margin | -15.82% | -3.23% | -65.63% | -131.98% | -315.81% | -2537.16% | Upgrade
|
| Profit Margin | -23.42% | -10.05% | -86.55% | -68.64% | -219.50% | -2414.06% | Upgrade
|
| Free Cash Flow Margin | -121.10% | -65.23% | -294.84% | -1760.91% | -7176.87% | -25186.51% | Upgrade
|
| EBITDA | 7.26 | 55.67 | -68.32 | -60.42 | -37.18 | -17.37 | Upgrade
|
| EBITDA Margin | 1.73% | 11.80% | -40.56% | -126.71% | - | - | Upgrade
|
| D&A For EBITDA | 73.85 | 70.89 | 42.21 | 2.51 | 0.87 | 0.31 | Upgrade
|
| EBIT | -66.59 | -15.22 | -110.53 | -62.93 | -38.05 | -17.68 | Upgrade
|
| EBIT Margin | -15.82% | -3.23% | -65.63% | -131.98% | - | - | Upgrade
|
| Revenue as Reported | 420.99 | 471.57 | 168.42 | 47.68 | 12.26 | 0.7 | Upgrade
|
Updated Feb 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.