Salmon Evolution ASA
OSE:SALME
Salmon Evolution ASA
OSE:SALME
Price:
4.835
NOK
-0.72%
Market Cap:
kr2.2B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Salmon Evolution ASA
OSE:SALME
|
NO |
Income Statement
Earnings Waterfall
Salmon Evolution ASA
Salmon Evolution ASA
Income Statement
Salmon Evolution ASA
Salmon Evolution ASA
Currency: NOK
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
4
|
10
|
20
|
34
|
46
|
52
|
55
|
53
|
52
|
52
|
55
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12
N/A
|
19
+57%
|
32
+67%
|
31
-1%
|
46
+47%
|
39
-15%
|
83
+111%
|
96
+16%
|
153
+59%
|
251
+64%
|
364
+45%
|
401
+10%
|
468
+17%
|
420
-10%
|
341
-19%
|
377
+10%
|
325
-14%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(3)
|
(5)
|
9
|
(1)
|
18
|
(11)
|
(8)
|
(48)
|
(82)
|
(117)
|
(135)
|
(171)
|
(146)
|
(127)
|
(184)
|
(159)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
11
N/A
|
18
+64%
|
29
+59%
|
40
+38%
|
45
+13%
|
57
+26%
|
72
+26%
|
89
+23%
|
106
+19%
|
169
+60%
|
247
+46%
|
266
+8%
|
296
+11%
|
274
-8%
|
214
-22%
|
193
-10%
|
166
-14%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(14)
|
(19)
|
(18)
|
(20)
|
(32)
|
(25)
|
(49)
|
(58)
|
(71)
|
(103)
|
(120)
|
(145)
|
(176)
|
(211)
|
(236)
|
(269)
|
(288)
|
(293)
|
(301)
|
(310)
|
(324)
|
(338)
|
(325)
|
|
| Selling, General & Administrative |
(6)
|
(9)
|
(11)
|
(9)
|
(15)
|
(16)
|
(32)
|
(25)
|
(30)
|
(40)
|
(93)
|
(61)
|
(66)
|
(72)
|
(119)
|
(76)
|
(79)
|
(76)
|
(123)
|
(70)
|
(72)
|
(77)
|
(81)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(17)
|
(32)
|
(47)
|
(63)
|
(71)
|
(73)
|
(76)
|
(79)
|
(81)
|
(84)
|
(80)
|
|
| Other Operating Expenses |
(8)
|
(10)
|
(6)
|
(10)
|
(16)
|
(7)
|
(15)
|
(30)
|
(37)
|
(57)
|
(21)
|
(77)
|
(93)
|
(107)
|
(71)
|
(130)
|
(139)
|
(144)
|
(102)
|
(161)
|
(171)
|
(177)
|
(164)
|
|
| Operating Income |
(14)
N/A
|
(19)
-41%
|
(18)
+9%
|
(20)
-15%
|
(32)
-56%
|
(27)
+14%
|
(38)
-38%
|
(42)
-11%
|
(45)
-6%
|
(62)
-39%
|
(75)
-20%
|
(88)
-18%
|
(104)
-18%
|
(122)
-18%
|
(131)
-7%
|
(100)
+23%
|
(42)
+58%
|
(27)
+36%
|
(5)
+82%
|
(36)
-659%
|
(109)
-204%
|
(145)
-33%
|
(159)
-10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
1
|
0
|
1
|
2
|
6
|
5
|
4
|
14
|
14
|
22
|
31
|
13
|
9
|
(9)
|
(27)
|
(39)
|
(46)
|
(46)
|
(32)
|
(32)
|
(39)
|
(42)
|
(106)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
9
|
12
|
12
|
17
|
26
|
20
|
21
|
1
|
(3)
|
(10)
|
(31)
|
(27)
|
(13)
|
16
|
|
| Total Other Income |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
(1)
|
(1)
|
(7)
|
(1)
|
(1)
|
(1)
|
5
|
(8)
|
4
|
4
|
3
|
(0)
|
(0)
|
(1)
|
3
|
77
|
|
| Pre-Tax Income |
(13)
N/A
|
(19)
-44%
|
(17)
+11%
|
(18)
-10%
|
(26)
-41%
|
(22)
+14%
|
(33)
-47%
|
(29)
+12%
|
(29)
-2%
|
(38)
-29%
|
(33)
+14%
|
(64)
-94%
|
(79)
-24%
|
(101)
-28%
|
(146)
-44%
|
(115)
+21%
|
(82)
+28%
|
(71)
+13%
|
(47)
+34%
|
(99)
-108%
|
(177)
-79%
|
(197)
-12%
|
(172)
+13%
|
|
| Net Income | ||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(13)
|
(19)
|
(17)
|
(18)
|
(26)
|
(22)
|
(26)
|
(22)
|
(23)
|
(31)
|
(33)
|
(64)
|
(79)
|
(101)
|
(146)
|
(115)
|
(82)
|
(71)
|
(47)
|
(99)
|
(177)
|
(197)
|
(172)
|
|
| Net Income (Common) |
(13)
N/A
|
(19)
-44%
|
(17)
+11%
|
(18)
-10%
|
(26)
-41%
|
(22)
+14%
|
(26)
-18%
|
(22)
+15%
|
(23)
-2%
|
(31)
-37%
|
(33)
-4%
|
(64)
-94%
|
(79)
-24%
|
(101)
-28%
|
(146)
-44%
|
(115)
+21%
|
(82)
+28%
|
(71)
+13%
|
(47)
+34%
|
(99)
-108%
|
(177)
-79%
|
(197)
-12%
|
(172)
+13%
|
|
| EPS (Diluted) |
-0.07
N/A
|
-0.09
-29%
|
-0.08
+11%
|
-0.08
N/A
|
-0.07
+12%
|
-0.08
-14%
|
-0.09
-12%
|
-0.08
+11%
|
-0.08
N/A
|
-0.1
-25%
|
-0.1
N/A
|
-0.18
-80%
|
-0.22
-22%
|
-0.24
-9%
|
-0.37
-54%
|
-0.29
+22%
|
-0.2
+31%
|
-0.17
+15%
|
-0.11
+35%
|
-0.22
-100%
|
-0.39
-77%
|
-0.43
-10%
|
-0.37
+14%
|
|
Switch to:
Switch to:
See Also
Discover More
