Salmon Evolution ASA (OSL:SALME)
Norway · Delayed Price · Currency is NOK 2.500
+0.195 (8.46%)
Nov 13, 2026, 4:29 PM 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 422.33 | 325.25 | 467.74 | 153.33 | 46.11 | 12.05 |
Other Revenue | 0.18 | 0.77 | 3.83 | 15.1 | 1.57 | 0 |
| 422.51 | 326.02 | 471.57 | 168.42 | 47.68 | 12.05 | |
Revenue Growth | 12.13% | -30.86% | 179.99% | 253.23% | 295.76% | 1628.55% |
Cost of Revenue | 211.72 | 143.72 | 181.83 | 27.56 | -11.11 | 0.91 |
Gross Profit | 210.79 | 182.3 | 289.75 | 140.87 | 58.79 | 11.14 |
Selling, General & Admin | 78.34 | 88.17 | 80.91 | 85.12 | 53.28 | 21.57 |
Other Operating Expenses | 159.24 | 157.19 | 147.91 | 119.55 | 62.26 | 25.39 |
Operating Expenses | 316.02 | 325.58 | 304.97 | 251.4 | 121.72 | 49.19 |
Operating Income | -105.23 | -143.28 | -15.22 | -110.53 | -62.93 | -38.05 |
Interest Expense | -91.19 | -110.51 | -53.23 | -33.91 | -3.01 | -1.01 |
Interest & Investment Income | - | 5.92 | 21.25 | 15.59 | 8.73 | 4.06 |
Earnings From Equity Investments | -0.73 | -5.48 | -7.81 | -7.1 | -0.95 | -0.63 |
Currency Exchange Gain (Loss) | -3.84 | -1.53 | 5.34 | 45.18 | 0.48 | 0.78 |
Other Non Operating Income (Expenses) | 94.82 | 83.28 | 2.27 | -55 | 24.95 | 1.69 |
EBT Excluding Unusual Items | -106.16 | -171.6 | -47.41 | -145.77 | -32.73 | -33.17 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 0.21 |
Pretax Income | -106.16 | -171.6 | -47.41 | -145.77 | -32.73 | -32.96 |
Income Tax Expense | - | - | - | - | - | -6.51 |
Net Income | -106.16 | -171.6 | -47.41 | -145.77 | -32.73 | -26.45 |
Net Income to Common | -106.16 | -171.6 | -47.41 | -145.77 | -32.73 | -26.45 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 501 | 463 | 440 | 391 | 337 | 291 |
Shares Outstanding (Diluted) | 501 | 463 | 440 | 391 | 337 | 291 |
Shares Change | 8.23% | 5.07% | 12.55% | 16.08% | 15.70% | 130.17% |
EPS (Basic) | -0.21 | -0.37 | -0.11 | -0.37 | -0.10 | -0.09 |
EPS (Diluted) | -0.22 | -0.37 | -0.11 | -0.37 | -0.10 | -0.09 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | -1,120 | -1,282 | -307.63 | -496.58 | -839.62 | -864.67 |
Free Cash Flow Per Share | -2.24 | -2.77 | -0.70 | -1.27 | -2.49 | -2.97 |
Gross Margin | 49.89% | 55.92% | 61.44% | 83.64% | 123.30% | 92.47% |
Operating Margin | -24.91% | -43.95% | -3.23% | -65.63% | -131.98% | -315.81% |
Profit Margin | -25.13% | -52.63% | -10.05% | -86.55% | -68.64% | -219.50% |
Free Cash Flow Margin | -265.05% | -393.30% | -65.23% | -294.84% | -1760.91% | -7176.87% |
EBITDA | -33.04 | -68.43 | 55.67 | -68.32 | -60.42 | -37.18 |
EBITDA Margin | -7.82% | -20.99% | 11.80% | -40.56% | -126.71% | - |
D&A For EBITDA | 72.18 | 74.84 | 70.89 | 42.21 | 2.51 | 0.87 |
EBIT | -105.23 | -143.28 | -15.22 | -110.53 | -62.93 | -38.05 |
EBIT Margin | -24.91% | -43.95% | -3.23% | -65.63% | -131.98% | - |
Revenue as Reported | 422.51 | 326.02 | 471.57 | 168.42 | 47.68 | 12.26 |