SalMar ASA
SALRY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $26 | $28 | $20 | $15 |
| % Growth | -6.4% | 40% | 34% | – |
| Cost of Goods Sold | $13 | $11 | $10 | $6 |
| Gross Profit | $13 | $17 | $11 | $9 |
| % Margin | 50.4% | 59.3% | 52.4% | 56.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $2 | $2 | $2 | $1 |
| Sales & Mktg Exp. | $1 | $2 | $2 | $1 |
| Other Operating Expenses | $6 | $6 | $5 | $4 |
| Operating Expenses | $8 | $8 | $6 | $5 |
| Operating Income | $5 | $9 | $4 | $3 |
| % Margin | 20% | 30.2% | 17.6% | 22.9% |
| Other Income/Exp. Net | -$1 | -$1 | -$0 | -$0 |
| Pre-Tax Income | $4 | $7 | $5 | $3 |
| Tax Expense | $1 | $5 | $1 | $1 |
| Net Income | $3 | $3 | $3 | $3 |
| % Margin | 11.2% | 11.3% | 16.4% | 17.4% |
| EPS | 5.63 | 4.84 | 6.91 | 5.65 |
| % Growth | 16.3% | -30% | 22.3% | – |
| EPS Diluted | 5.62 | 6.08 | 6.9 | 5.64 |
| Weighted Avg Shares Out | 1 | 1 | 0 | 0 |
| Weighted Avg Shares Out Dil | 1 | 1 | 0 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $1 | $1 | $0 | $0 |
| Depreciation & Amortization | $2 | $1 | $1 | $1 |
| EBITDA | $7 | $10 | $6 | $4 |
| % Margin | 27.3% | 35.3% | 29.1% | 28.5% |