SalMar ASA

Name: SalMar ASA Financial Statements
Creator: AlphaPilot

SALM.OL · OSL

	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Revenue	NOK 26,426	NOK 28,099	NOK 20,158	NOK 15,044
% Growth	-6%	39.4%	34%	–
Cost of Goods Sold	NOK 19,453	NOK 11,499	NOK 9,599	NOK 6,493
Gross Profit	NOK 12,684	NOK 16,600	NOK 10,559	NOK 8,551
% Margin	48%	59.1%	52.4%	56.8%
R&D Expenses	NOK 0	NOK 0	NOK 0	NOK 0
G&A Expenses	NOK 138	NOK 88	NOK 61	NOK 45
SG&A Expenses	NOK 1,568	NOK 1,926	NOK 1,729	NOK 1,321
Sales & Mktg Exp.	NOK 1,430	NOK 1,838	NOK 1,668	NOK 1,276
Other Operating Expenses	NOK 36	NOK 6,165	NOK 4,697	NOK 3,536
Operating Expenses	NOK 1,604	NOK 8,091	NOK 6,426	NOK 4,857
Operating Income	NOK 5,292	NOK 8,509	NOK 3,544	NOK 3,451
% Margin	20%	30.3%	17.6%	22.9%
Other Income/Exp. Net	-NOK 1,091	-NOK 1,230	-NOK 176	-NOK 64
Pre-Tax Income	NOK 4,201	NOK 7,279	NOK 4,562	NOK 3,387
Tax Expense	NOK 1,096	NOK 4,534	NOK 954	NOK 719
Net Income	NOK 2,969	NOK 3,203	NOK 3,312	NOK 2,617
% Margin	11.2%	11.4%	16.4%	17.4%
EPS	22.5	24.4	27.65	22.61
% Growth	-7.8%	-11.8%	22.3%	–
EPS Diluted	22.49	24.33	27.6	22.57
Weighted Avg Shares Out	132	131	120	116
Weighted Avg Shares Out Dil	132	132	120	116
Supplemental Information	–	–	–	–
Interest Income	NOK 38	NOK 51	NOK 28	NOK 15
Interest Expense	NOK 1,258	NOK 1,266	NOK 366	NOK 185
Depreciation & Amortization	NOK 1,759	NOK 1,452	NOK 1,001	NOK 803
EBITDA	NOK 7,218	NOK 10,025	NOK 5,863	NOK 4,291
% Margin	27.3%	35.7%	29.1%	28.5%