Salmon Evolution ASA
SALME.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 468 | NOK 153 | NOK 46 | NOK 12 |
| % Growth | 205.1% | 232.5% | 282.7% | – |
| Cost of Goods Sold | NOK 316 | NOK 48 | NOK 1 | NOK 1 |
| Gross Profit | NOK 152 | NOK 106 | NOK 45 | NOK 11 |
| % 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 | NOK 64 | NOK 23 | NOK 15 |
| SG&A Expenses | NOK 58 | NOK 64 | NOK 23 | NOK 15 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 102 | NOK 152 | NOK 12 | NOK 0 |
| Operating Expenses | NOK 161 | NOK 216 | NOK 120 | NOK 49 |
| Operating Income | -NOK 15 | -NOK 111 | -NOK 63 | -NOK 38 |
| % Margin | -3.3% | -72.1% | -136.5% | -314.1% |
| Other Income/Exp. Net | -NOK 32 | -NOK 35 | NOK 30 | NOK 5 |
| Pre-Tax Income | -NOK 47 | -NOK 146 | -NOK 33 | -NOK 33 |
| Tax Expense | NOK 0 | NOK 0 | NOK 0 | -NOK 7 |
| Net Income | -NOK 47 | -NOK 146 | -NOK 33 | -NOK 26 |
| % 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 | 431 | 391 | 337 | 291 |
| Weighted Avg Shares Out Dil | 440 | 391 | 337 | 291 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 21 | NOK 16 | NOK 9 | NOK 6 |
| Interest Expense | NOK 54 | NOK 35 | NOK 4 | NOK 1 |
| Depreciation & Amortization | NOK 76 | NOK 47 | NOK 6 | NOK 2 |
| EBITDA | NOK 82 | -NOK 65 | -NOK 24 | -NOK 30 |
| % Margin | 17.5% | -42.5% | -51% | -246.7% |