Salmon Evolution ASA
SALME.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 467,742 | NOK 153,325 | NOK 46,107 | NOK 12,047 |
| % Growth | 205.1% | 232.5% | 282.7% | – |
| Cost of Goods Sold | NOK 315,518 | NOK 47,704 | NOK 629 | NOK 908 |
| Gross Profit | NOK 152,224 | NOK 105,621 | NOK 45,478 | NOK 11,139 |
| % Margin | 32.5% | 68.9% | 98.6% | 92.5% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 58,298 | NOK 63,919 | NOK 22,787 | NOK 15,257 |
| SG&A Expenses | NOK 58,298 | NOK 63,919 | NOK 22,787 | NOK 15,257 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 102,483 | NOK 152,234 | NOK 11,740 | NOK 0 |
| Operating Expenses | NOK 160,781 | NOK 216,153 | NOK 120,151 | NOK 48,980 |
| Operating Income | -NOK 15,225 | -NOK 110,532 | -NOK 62,931 | -NOK 37,841 |
| % Margin | -3.3% | -72.1% | -136.5% | -314.1% |
| Other Income/Exp. Net | -NOK 32,180 | -NOK 35,241 | NOK 30,205 | NOK 4,884 |
| Pre-Tax Income | -NOK 47,405 | -NOK 145,773 | -NOK 32,726 | -NOK 32,957 |
| Tax Expense | NOK 0 | NOK 0 | NOK 0 | -NOK 6,513 |
| Net Income | -NOK 47,405 | -NOK 145,773 | -NOK 32,726 | -NOK 26,444 |
| % Margin | -10.1% | -95.1% | -71% | -219.5% |
| EPS | -0.11 | -0.37 | -0.097 | -0.091 |
| % Growth | 70.3% | -281.1% | -6.9% | – |
| EPS Diluted | -0.11 | -0.37 | -0.097 | -0.091 |
| Weighted Avg Shares Out | 430,958 | 391,209 | 337,015 | 291,291 |
| Weighted Avg Shares Out Dil | 440,298 | 391,209 | 337,015 | 291,291 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 21,250 | NOK 15,591 | NOK 8,730 | NOK 5,594 |
| Interest Expense | NOK 54,116 | NOK 34,553 | NOK 3,616 | NOK 1,007 |
| Depreciation & Amortization | NOK 76,142 | NOK 46,730 | NOK 6,189 | NOK 2,229 |
| EBITDA | NOK 81,969 | -NOK 65,129 | -NOK 23,525 | -NOK 29,721 |
| % Margin | 17.5% | -42.5% | -51% | -246.7% |