Salmon Evolution ASA
SALME.OL · OSL
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | NOK 87 | NOK 90 | NOK 50 | NOK 149 |
| % Growth | -4% | 81.7% | -66.6% | – |
| Cost of Goods Sold | NOK 61 | NOK 47 | -NOK 8 | NOK 84 |
| Gross Profit | NOK 26 | NOK 44 | NOK 57 | NOK 65 |
| % Margin | 29.5% | 48.4% | 115.6% | 43.5% |
| 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 0 | NOK 0 | NOK 20 | NOK 26 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 61 | NOK 100 | NOK 82 | NOK 51 |
| Operating Expenses | NOK 61 | NOK 100 | NOK 102 | NOK 77 |
| Operating Income | -NOK 36 | -NOK 56 | -NOK 45 | -NOK 22 |
| % Margin | -41.3% | -61.9% | -89.9% | -14.7% |
| Other Income/Exp. Net | -NOK 11 | -NOK 16 | -NOK 8 | -NOK 5 |
| Pre-Tax Income | -NOK 46 | -NOK 72 | -NOK 52 | -NOK 27 |
| Tax Expense | NOK 0 | NOK 0 | NOK 0 | -NOK 3 |
| Net Income | -NOK 46 | -NOK 72 | -NOK 52 | -NOK 27 |
| % Margin | -53.5% | -79.5% | -105.5% | -18.1% |
| EPS | -0.1 | -0.16 | -0.11 | -0.058 |
| % Growth | 37.5% | -45.5% | -89% | – |
| EPS Diluted | -0.1 | -0.16 | -0.11 | -0.058 |
| Weighted Avg Shares Out | 463 | 448 | 463 | 463 |
| Weighted Avg Shares Out Dil | 463 | 448 | 463 | 463 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 2 | NOK 3 | NOK 4 | NOK 6 |
| Interest Expense | NOK 16 | NOK 13 | NOK 13 | NOK 14 |
| Depreciation & Amortization | NOK 21 | NOK 21 | NOK 21 | NOK 21 |
| EBITDA | -NOK 9 | -NOK 37 | -NOK 19 | NOK 7 |
| % Margin | -10.7% | -41.4% | -37.5% | 4.8% |