SalMar ASA

Name: SalMar ASA Financial Statements
Creator: AlphaPilot

SALM.OL · OSL

Analyze with AI

Key Stats Income Statement Balance Sheet Cash Flow

Annual Quarterly

K M B

	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Revenue	NOK 26,426,000	NOK 28,099,174	NOK 20,158,279	NOK 15,043,945
% Growth	-6%	39.4%	34%	–
Cost of Goods Sold	NOK 19,453,000	NOK 11,498,746	NOK 9,599,414	NOK 6,492,818
Gross Profit	NOK 12,684,000	NOK 16,600,428	NOK 10,558,865	NOK 8,551,127
% Margin	48%	59.1%	52.4%	56.8%
R&D Expenses	NOK 0	NOK 0	NOK 0	NOK 0
G&A Expenses	NOK 138,000	NOK 87,749	NOK 61,376	NOK 44,703
SG&A Expenses	NOK 1,568,000	NOK 1,925,776	NOK 1,729,412	NOK 1,320,538
Sales & Mktg Exp.	NOK 1,430,000	NOK 1,838,027	NOK 1,668,036	NOK 1,275,835
Other Operating Expenses	NOK 36,000	NOK 6,165,428	NOK 4,696,871	NOK 3,536,495
Operating Expenses	NOK 1,604,000	NOK 8,091,204	NOK 6,426,283	NOK 4,857,033
Operating Income	NOK 5,292,000	NOK 8,509,000	NOK 3,543,900	NOK 3,450,968
% Margin	20%	30.3%	17.6%	22.9%
Other Income/Exp. Net	-NOK 1,091,000	-NOK 1,229,679	-NOK 176,126	-NOK 64,026
Pre-Tax Income	NOK 4,201,000	NOK 7,279,321	NOK 4,562,032	NOK 3,386,942
Tax Expense	NOK 1,096,000	NOK 4,533,736	NOK 953,996	NOK 718,822
Net Income	NOK 2,969,000	NOK 3,202,756	NOK 3,311,955	NOK 2,616,716
% 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	131,956	131,270	119,801	115,715
Weighted Avg Shares Out Dil	132,000	131,633	119,979	115,922
Supplemental Information	–	–	–	–
Interest Income	NOK 38,000	NOK 51,087	NOK 28,408	NOK 15,192
Interest Expense	NOK 1,258,000	NOK 1,266,212	NOK 366,018	NOK 184,646
Depreciation & Amortization	NOK 1,759,000	NOK 1,452,230	NOK 1,001,053	NOK 803,135
EBITDA	NOK 7,218,000	NOK 10,025,058	NOK 5,862,671	NOK 4,290,748
% Margin	27.3%	35.7%	29.1%	28.5%