SalMar ASA
SALRY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | $70,443,186 | $91,075,144 | $45,386,389 | $70,581,705 |
| - Cash | $518,000 | $621,103 | $154,629 | $780,846 |
| + Debt | $19,012,000 | $15,737,462 | $23,217,390 | $6,445,000 |
| Enterprise Value | $88,937,186 | $106,191,503 | $68,449,150 | $76,245,859 |
| Revenue | $26,426,000 | $28,219,000 | $20,158,279 | $15,043,945 |
| % Growth | -6.4% | 40% | 34% | – |
| Gross Profit | $13,323,000 | $16,721,000 | $10,558,865 | $8,551,127 |
| % Margin | 50.4% | 59.3% | 52.4% | 56.8% |
| EBITDA | $7,218,000 | $9,954,800 | $5,862,671 | $4,290,748 |
| % Margin | 27.3% | 35.3% | 29.1% | 28.5% |
| Net Income | $2,969,000 | $3,202,756 | $3,311,955 | $2,616,716 |
| % Margin | 11.2% | 11.3% | 16.4% | 17.4% |
| EPS Diluted | 5.62 | 6.08 | 6.9 | 5.64 |
| % Growth | -7.6% | -11.9% | 22.3% | – |
| Operating Cash Flow | $5,381,000 | $8,975,477 | $4,222,444 | $2,908,352 |
| Capital Expenditures | -$2,523,000 | -$2,352,323 | -$2,454,892 | -$2,224,218 |
| Free Cash Flow | $2,858,000 | $6,627,000 | $1,767,552 | $684,134 |