SalMar ASA
SALM.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 26 | NOK 28 | NOK 20 | NOK 15 |
| % Growth | -6% | 39.4% | 34% | – |
| Cost of Goods Sold | NOK 19 | NOK 11 | NOK 10 | NOK 6 |
| Gross Profit | NOK 13 | NOK 17 | NOK 11 | NOK 9 |
| % Margin | 48% | 59.1% | 52.4% | 56.8% |
| 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 2 | NOK 2 | NOK 2 | NOK 1 |
| Sales & Mktg Exp. | NOK 1 | NOK 2 | NOK 2 | NOK 1 |
| Other Operating Expenses | NOK 0 | NOK 6 | NOK 5 | NOK 4 |
| Operating Expenses | NOK 2 | NOK 8 | NOK 6 | NOK 5 |
| Operating Income | NOK 5 | NOK 9 | NOK 4 | NOK 3 |
| % Margin | 20% | 30.3% | 17.6% | 22.9% |
| Other Income/Exp. Net | -NOK 1 | -NOK 1 | -NOK 0 | -NOK 0 |
| Pre-Tax Income | NOK 4 | NOK 7 | NOK 5 | NOK 3 |
| Tax Expense | NOK 1 | NOK 5 | NOK 1 | NOK 1 |
| Net Income | NOK 3 | NOK 3 | NOK 3 | NOK 3 |
| % 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 | 0 | 0 | 0 | 0 |
| Weighted Avg Shares Out Dil | 0 | 0 | 0 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Interest Expense | NOK 1 | NOK 1 | NOK 0 | NOK 0 |
| Depreciation & Amortization | NOK 2 | NOK 1 | NOK 1 | NOK 1 |
| EBITDA | NOK 7 | NOK 10 | NOK 6 | NOK 4 |
| % Margin | 27.3% | 35.7% | 29.1% | 28.5% |