Icelandic Salmon AS
ISLAX.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 101 | NOK 165 | NOK 158 | NOK 91 |
| % Growth | -38.4% | 4.6% | 73.6% | – |
| Cost of Goods Sold | NOK 50 | NOK 103 | NOK 80 | NOK 56 |
| Gross Profit | NOK 52 | NOK 62 | NOK 78 | NOK 35 |
| % Margin | 51% | 37.8% | 49.3% | 38.3% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 7 | NOK 10 | NOK 7 | NOK 1 |
| Sales & Mktg Exp. | NOK 7 | NOK 10 | NOK 7 | NOK 0 |
| Other Operating Expenses | NOK 42 | NOK 39 | NOK 36 | NOK 30 |
| Operating Expenses | NOK 49 | NOK 49 | NOK 43 | NOK 31 |
| Operating Income | NOK 3 | NOK 13 | NOK 34 | NOK 4 |
| % Margin | 3% | 8% | 21.9% | 4.5% |
| Other Income/Exp. Net | -NOK 4 | -NOK 3 | NOK 7 | -NOK 1 |
| Pre-Tax Income | -NOK 1 | NOK 10 | NOK 42 | NOK 3 |
| Tax Expense | NOK 2 | NOK 2 | NOK 7 | NOK 0 |
| Net Income | -NOK 3 | NOK 9 | NOK 35 | NOK 2 |
| % Margin | -3% | 5.2% | 22.2% | 2.6% |
| EPS | -0.1 | 0.28 | 1.13 | 0.076 |
| % Growth | -135.7% | -75.2% | 1,379.1% | – |
| EPS Diluted | -0.1 | 0.28 | 1.13 | 0.076 |
| Weighted Avg Shares Out | 31 | 31 | 31 | 31 |
| Weighted Avg Shares Out Dil | 31 | 31 | 31 | 31 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Interest Expense | NOK 5 | NOK 4 | NOK 2 | NOK 2 |
| Depreciation & Amortization | NOK 13 | NOK 9 | NOK 6 | NOK 6 |
| EBITDA | NOK 16 | NOK 23 | NOK 42 | NOK 10 |
| % Margin | 16.2% | 13.9% | 26.4% | 11.5% |