Salmon Evolution ASA
SALME.OL · OSL
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | NOK 86,599 | NOK 90,244 | NOK 49,668 | NOK 148,687 |
| % Growth | -4% | 81.7% | -66.6% | – |
| Cost of Goods Sold | NOK 61,049 | NOK 46,548 | -NOK 7,767 | NOK 83,976 |
| Gross Profit | NOK 25,550 | NOK 43,696 | NOK 57,435 | NOK 64,711 |
| % 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 20,071 | NOK 25,720 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 61,323 | NOK 99,565 | NOK 82,033 | NOK 51,155 |
| Operating Expenses | NOK 61,323 | NOK 99,565 | NOK 102,104 | NOK 76,875 |
| Operating Income | -NOK 35,773 | -NOK 55,869 | -NOK 44,669 | -NOK 21,784 |
| % Margin | -41.3% | -61.9% | -89.9% | -14.7% |
| Other Income/Exp. Net | -NOK 10,528 | -NOK 15,878 | -NOK 7,738 | -NOK 5,141 |
| Pre-Tax Income | -NOK 46,301 | -NOK 71,747 | -NOK 52,407 | -NOK 26,925 |
| Tax Expense | NOK 0 | NOK 0 | NOK 0 | -NOK 2,763 |
| Net Income | -NOK 46,301 | -NOK 71,747 | -NOK 52,407 | -NOK 26,925 |
| % 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 | 463,010 | 448,419 | 462,603 | 462,603 |
| Weighted Avg Shares Out Dil | 463,010 | 448,419 | 462,603 | 462,603 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 2,153 | NOK 2,950 | NOK 3,983 | NOK 5,524 |
| Interest Expense | NOK 16,070 | NOK 13,371 | NOK 12,698 | NOK 13,572 |
| Depreciation & Amortization | NOK 20,963 | NOK 21,190 | NOK 21,321 | NOK 20,539 |
| EBITDA | -NOK 9,268 | -NOK 37,406 | -NOK 18,617 | NOK 7,186 |
| % Margin | -10.7% | -41.4% | -37.5% | 4.8% |