Salmon Evolution ASA (OSL:SALME)
Norway · Delayed Price · Currency is NOK 2.150
-0.195 (-8.32%)
Nov 4, 2026, 4:25 PM CET
Salmon Evolution ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Quarter | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 104.74 | 66.62 | 152.24 | 98.74 | 86.6 | 90.24 | 49.67 | 150.05 | 51.07 | 169.09 | 97.52 | 83.59 | 13.35 | 56.29 | 2.49 | 26.81 | - | 12.69 | 6.83 | -0.2 |
Other Revenue | 0.11 | 0.07 | - | -0 | -0.12 | 0.9 | - | -0.52 | 0.24 | 1.38 | 2.73 | 5.26 | 2.51 | 4.46 | 0.48 | 1.59 | -0.22 | -0.01 | -0.01 | 0 |
| 104.85 | 66.69 | 152.24 | 98.74 | 86.48 | 91.14 | 49.67 | 149.54 | 51.31 | 170.48 | 100.25 | 88.85 | 15.86 | 60.75 | 2.97 | 28.41 | -0.22 | 12.68 | 6.82 | -0.2 | |
Revenue Growth (YoY) | 21.25% | -26.83% | 206.51% | -33.97% | 68.54% | -46.54% | -50.46% | 68.30% | 223.57% | 180.64% | 3274.35% | 212.77% | - | 379.15% | -56.42% | - | - | - | - | - |
Cost of Revenue | 43.49 | 21.46 | 105.46 | 41.31 | 35.35 | 55.57 | 11.49 | 94.45 | -7.48 | 78.04 | 16.82 | 50.3 | -29.11 | 23.24 | -16.88 | 5.04 | -17.45 | -0.82 | 2.11 | -1.54 |
Gross Profit | 61.36 | 45.22 | 46.78 | 57.43 | 51.12 | 35.57 | 38.18 | 55.09 | 58.79 | 92.44 | 83.43 | 38.55 | 44.97 | 37.51 | 19.85 | 23.36 | 17.22 | 13.5 | 4.71 | 1.34 |
Selling, General & Admin | 18.12 | 17.23 | 18.95 | 24.04 | 24.27 | 19.79 | 20.07 | 25.72 | 19.06 | 18.03 | 18.11 | 30.22 | 21.71 | 15.22 | 17.98 | 19.89 | 15.7 | 10.68 | 7 | 7.42 |
Other Operating Expenses | 45.75 | 44.61 | 45.27 | 23.61 | 41.66 | 50.46 | 41.46 | 30.62 | 35.73 | 41.31 | 40.26 | 27.09 | 33.06 | 35.72 | 23.68 | 23.24 | 16.05 | 15.27 | 7.7 | 5.72 |
Operating Expenses | 84.72 | 81.96 | 84.95 | 64.39 | 86.9 | 91.44 | 82.85 | 76.88 | 73.03 | 78.34 | 76.73 | 74.41 | 70.83 | 62.31 | 43.86 | 45.24 | 33.32 | 27.42 | 15.74 | 13.97 |
Operating Income | -23.36 | -36.74 | -38.17 | -6.97 | -35.77 | -55.87 | -44.67 | -21.78 | -14.24 | 14.1 | 6.7 | -35.86 | -25.86 | -24.81 | -24.01 | -21.87 | -16.1 | -13.93 | -11.03 | -12.63 |
Interest Expense | -6.3 | -5.44 | -5.92 | -71.99 | -16.07 | -11.71 | -10.96 | -13.57 | -13.01 | -11.87 | -11.79 | -15.02 | -10.2 | -7.76 | -0.9 | -0.77 | -0.77 | -1.2 | 8.32 | -0.82 |
Interest & Investment Income | 1.23 | 0.46 | 0.01 | - | 2.15 | 2.95 | 3.98 | 5.52 | 6.07 | 5.76 | 3.91 | 4.34 | 4.7 | 6.54 | 0.01 | 3.3 | 1.84 | 3.04 | 1.07 | 1.48 |
Earnings From Equity Investments | 0.09 | 0.1 | -0.66 | -0.26 | -0.87 | -1.2 | -3.15 | -2.76 | -1.93 | -1.28 | -1.84 | -2.31 | -1.95 | -1.77 | -1.07 | -0.45 | -0.22 | -0.18 | -0.1 | -0.66 |
Currency Exchange Gain (Loss) | -0.49 | -0.44 | -1.73 | -1.19 | -0.06 | -0.18 | -0.1 | 5.75 | 0.26 | -0.17 | -0.5 | 44.75 | 0.3 | -0.55 | 0.25 | 0.45 | 0.08 | -0.24 | -0.33 | -1.03 |
Other Non Operating Income (Expenses) | 3.15 | -1.38 | 8.27 | 81.55 | 4.33 | -5.75 | 0.2 | -0.08 | -2.73 | -0.23 | 2.33 | -46.79 | -3.49 | 2.34 | -6.66 | 12.85 | 0.98 | 2.04 | 0.5 | 1.69 |
EBT Excluding Unusual Items | -25.68 | -43.44 | -38.19 | 1.15 | -46.3 | -71.75 | -54.7 | -26.93 | -25.58 | 6.3 | -1.2 | -50.89 | -36.5 | -26.01 | -32.38 | -6.49 | -14.19 | -10.48 | -1.57 | -11.97 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.21 |
Pretax Income | -25.68 | -43.44 | -38.19 | 1.15 | -46.3 | -71.75 | -54.7 | -26.93 | -25.58 | 6.3 | -1.2 | -50.89 | -36.5 | -26.01 | -32.38 | -6.49 | -14.19 | -10.48 | -1.57 | -11.76 |
Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -6.51 |
Net Income | -25.68 | -43.44 | -38.19 | 1.15 | -46.3 | -71.75 | -54.7 | -26.93 | -25.58 | 6.3 | -1.2 | -50.89 | -36.5 | -26.01 | -32.38 | -6.49 | -14.19 | -10.48 | -1.57 | -5.24 |
Net Income to Common | -25.68 | -43.44 | -38.19 | 1.15 | -46.3 | -71.75 | -54.7 | -26.93 | -25.58 | 6.3 | -1.2 | -50.89 | -36.5 | -26.01 | -32.38 | -6.49 | -14.19 | -10.48 | -1.57 | -5.24 |
Net Income Growth (YoY) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares Outstanding (Basic) | 514 | 543 | 463 | 463 | 463 | 448 | 477 | 463 | 426 | 418 | 414 | 414 | 406 | 372 | 346 | 325 | 355 | 349 | 311 | 302 |
Shares Outstanding (Diluted) | 514 | 543 | 463 | 463 | 463 | 448 | 477 | 463 | 426 | 418 | 414 | 414 | 406 | 372 | 346 | 325 | 355 | 349 | 311 | 302 |
Shares Change (YoY) | 11.04% | 21.08% | -2.98% | - | 8.52% | 7.28% | 15.19% | 11.76% | 5.12% | 12.48% | 19.72% | 27.52% | 14.34% | 6.40% | 11.25% | 7.44% | 26.06% | 4.85% | 25.57% | 37.62% |
EPS (Basic) | -0.05 | -0.08 | -0.08 | 0.00 | -0.10 | -0.16 | -0.11 | -0.06 | -0.06 | 0.02 | -0.00 | -0.12 | -0.09 | -0.07 | -0.09 | -0.02 | -0.04 | -0.03 | -0.01 | -0.02 |
EPS (Diluted) | -0.05 | -0.08 | -0.08 | - | -0.10 | -0.16 | -0.11 | -0.06 | -0.06 | 0.01 | -0.00 | -0.12 | -0.09 | -0.07 | -0.09 | -0.02 | -0.04 | -0.03 | -0.01 | -0.02 |
EPS Growth (YoY) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Additional Metrics
Fiscal Quarter | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -202.42 | -266.76 | -315.15 | -337.8 | -391.61 | -306.67 | -247.47 | -159.56 | -105.02 | -0.66 | -42.38 | -144.48 | -127.53 | -96.45 | -183.84 | -190.05 | -156.85 | -245.96 | -246.76 | -267.42 |
Free Cash Flow Per Share | -0.39 | -0.49 | -0.68 | -0.73 | -0.85 | -0.68 | -0.52 | -0.34 | -0.25 | -0.00 | -0.10 | -0.35 | -0.31 | -0.26 | -0.53 | -0.58 | -0.44 | -0.70 | -0.79 | -0.89 |
Gross Margin | 58.52% | 67.81% | 30.73% | 58.16% | 59.12% | 39.03% | 76.87% | 36.84% | 114.58% | 54.22% | 83.22% | 43.38% | 283.60% | 61.74% | 667.99% | 82.25% | - | 106.44% | 69.07% | - |
Operating Margin | -22.27% | -55.09% | -25.07% | -7.06% | -41.37% | -61.30% | -89.94% | -14.57% | -27.74% | 8.27% | 6.68% | -40.36% | -163.06% | -40.84% | -808.18% | -77.00% | - | -109.87% | -161.84% | - |
Profit Margin | -24.50% | -65.14% | -25.09% | 1.16% | -53.54% | -78.72% | -110.13% | -18.01% | -49.85% | 3.70% | -1.20% | -57.27% | -230.16% | -42.82% | -1089.80% | -22.85% | - | -82.65% | -23.03% | - |
Free Cash Flow Margin | -193.06% | -400.02% | -207.01% | -342.12% | -452.85% | -336.48% | -498.24% | -106.70% | -204.69% | -0.39% | -42.27% | -162.61% | -804.24% | -158.78% | -6187.92% | -669.01% | - | -1940.06% | -3619.29% | - |
EBITDA | -2.51 | -16.62 | -20.11 | 11.31 | -14.81 | -34.68 | -27.76 | -3.68 | 4 | 33.1 | 23.9 | -19.95 | -9.79 | -13.43 | -22.86 | -21.05 | -14.52 | -12.46 | -10.54 | -12.43 |
EBITDA Margin | -2.40% | -24.92% | -13.21% | 11.45% | -17.13% | -38.05% | -55.88% | -2.46% | 7.80% | 19.42% | 23.84% | -22.45% | -61.76% | -22.10% | - | -74.11% | - | -98.30% | -154.65% | - |
D&A For EBITDA | 20.84 | 20.12 | 18.06 | 18.28 | 20.96 | 21.19 | 16.91 | 18.1 | 18.24 | 19.01 | 17.21 | 15.91 | 16.06 | 11.38 | 1.16 | 0.82 | 1.57 | 1.47 | 0.49 | 0.2 |
EBIT | -23.36 | -36.74 | -38.17 | -6.97 | -35.77 | -55.87 | -44.67 | -21.78 | -14.24 | 14.1 | 6.7 | -35.86 | -25.86 | -24.81 | -24.01 | -21.87 | -16.1 | -13.93 | -11.03 | -12.63 |
EBIT Margin | -22.27% | -55.09% | -25.07% | -7.06% | -41.37% | -61.30% | -89.94% | -14.57% | -27.74% | 8.27% | 6.68% | -40.36% | -163.06% | -40.84% | - | -77.00% | - | -109.87% | -161.84% | - |
Revenue as Reported | 104.85 | 66.69 | 152.24 | 98.74 | 86.48 | 91.14 | 49.67 | 149.54 | 51.31 | 170.48 | 100.25 | 88.85 | 15.86 | 60.75 | 2.97 | 28.41 | -0.22 | 12.68 | 6.82 | 0.01 |