Grieg Seafood ASA
GSF.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 7,381 | NOK 7,020 | NOK 7,164 | NOK 4,599 |
| % Growth | 5.2% | -2% | 55.8% | – |
| Cost of Goods Sold | NOK 6,010 | NOK 3,399 | NOK 2,751 | NOK 1,668 |
| Gross Profit | NOK 1,371 | NOK 3,621 | NOK 4,413 | NOK 2,931 |
| % Margin | 18.6% | 51.6% | 61.6% | 63.7% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 231 | NOK 215 | NOK 174 | NOK 54 |
| SG&A Expenses | NOK 247 | NOK 229 | NOK 180 | NOK 57 |
| Sales & Mktg Exp. | NOK 17 | NOK 14 | NOK 7 | NOK 3 |
| Other Operating Expenses | NOK 1,220 | NOK 0 | NOK 2,538 | NOK 1,870 |
| Operating Expenses | NOK 1,467 | NOK 769 | NOK 2,611 | NOK 1,927 |
| Operating Income | -NOK 96 | NOK 3,379 | NOK 1,799 | NOK 975 |
| % Margin | -1.3% | 48.1% | 25.1% | 21.2% |
| Other Income/Exp. Net | -NOK 2,584 | -NOK 2,535 | -NOK 351 | -NOK 121 |
| Pre-Tax Income | -NOK 2,680 | NOK 844 | NOK 1,448 | NOK 854 |
| Tax Expense | -NOK 229 | NOK 284 | NOK 294 | NOK 249 |
| Net Income | -NOK 2,451 | NOK 560 | NOK 1,154 | NOK 604 |
| % Margin | -33.2% | 8% | 16.1% | 13.1% |
| EPS | 21.9 | 5 | 10.27 | 5.38 |
| % Growth | 338% | -51.3% | 90.9% | – |
| EPS Diluted | 21.9 | 5 | 10.27 | 5.38 |
| Weighted Avg Shares Out | 112 | 112 | 112 | 112 |
| Weighted Avg Shares Out Dil | 112 | 112 | 112 | 112 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 6 | NOK 4 | NOK 12 | NOK 0 |
| Interest Expense | NOK 250 | NOK 265 | NOK 167 | NOK 219 |
| Depreciation & Amortization | NOK 651 | NOK 555 | NOK 476 | NOK 376 |
| EBITDA | -NOK 1,780 | NOK 1,652 | NOK 2,069 | NOK 1,421 |
| % Margin | -24.1% | 23.5% | 28.9% | 30.9% |