SalMar ASA Income Statement
Concept
Total Revenue
YoY
Cost of Goods Sold (COGS)
Gross Profit
Operating expenses
Selling, General & Administrative
Research & Development
Operating Income
Interest Expense
Income Before Tax
Tax Provision
Net Income
YoY
Total Expenses
Net Interest Income
EBITDA
Reconciled Depreciation
EBIT
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
2012
2011
2010
2009
2008
2007
2006
2005
2004
28,219M
39.99%
20,853M
7,366M
445M
0M
0M
6,921M
1,256M
7,306M
4,774M
2,839M
-14.28%
21,298M
-981M
8,373M
1,382M
6,921M
20,158M
34.00%
9,599M
10,559M
6,426M
61M
0M
15,694M
366M
4,562M
954M
3,312M
26.57%
16,026M
-240M
4,582M
1,038M
3,544M
15,044M
16.51%
6,493M
8,551M
4,857M
45M
0M
3,451M
185M
3,387M
719M
2,617M
32.22%
11,350M
-180M
4,422M
807M
3,615M
12,912M
5.51%
6,319M
6,594M
3,757M
40M
0M
2,828M
150M
2,572M
563M
1,979M
-20.46%
10,076M
-146M
3,555M
812M
2,743M
12,238M
7.89%
6,207M
6,031M
3,115M
1,203M
0M
3,035M
170M
3,158M
614M
2,488M
-30.28%
9,321M
-155M
3,694M
718M
2,976M
11,343M
5.46%
3,898M
7,445M
3,019M
681M
0M
4,307M
116M
4,453M
873M
3,568M
56.92%
6,917M
-107M
5,175M
488M
4,688M
10,755M
20.00%
5,965M
4,790M
2,206M
672M
0M
2,792M
107M
2,856M
558M
2,274M
-13.77%
8,171M
-145M
3,174M
419M
2,755M
8,963M
22.34%
3,254M
5,710M
2,608M
551M
0M
3,086M
106M
3,342M
691M
2,637M
139.02%
5,862M
-30M
3,822M
0M
3,464M
7,326M
1.95%
3,697M
3,629M
2,156M
766M
0M
1,444M
99M
1,384M
0M
1,103M
-7.48%
5,853M
0M
1,833M
0M
1,512M
7,186M
15.05%
3,493M
3,693M
1,881M
710M
0M
1,647M
124M
1,629M
0M
1,193M
-33.38%
5,374M
0M
2,196M
0M
1,918M
6,246M
48.54%
2,670M
3,576M
1,784M
0M
0M
1,949M
168M
2,322M
0M
1,790M
283.00%
4,454M
0M
2,559M
0M
2,333M
4,205M
10.78%
2,154M
2,050M
1,442M
0M
0M
639M
150M
609M
0M
467M
217.14%
3,597M
0M
898M
0M
728M
3,796M
11.64%
2,042M
1,754M
1,152M
95M
0M
601M
134M
160M
0M
147M
-84.62%
3,194M
0M
868M
0M
736M
3,400M
43.08%
2,013M
1,387M
412M
34M
0M
1,154M
65M
1,261M
0M
958M
103.47%
2,425M
0M
1,421M
0M
1,327M
2,376M
39.43%
1,137M
1,239M
643M
0M
0M
580M
33M
634M
0M
471M
178.91%
1,780M
0M
745M
0M
679M
1,704M
1.58%
818M
886M
568M
250M
0M
304M
72M
235M
0M
169M
-52.01%
1,386M
0M
362M
0M
307M
1,678M
35.22%
789M
889M
477M
235M
0M
506M
5M
481M
0M
352M
-20.94%
1,266M
0M
537M
0M
486M
1,241M
43.17%
521M
720M
209M
1M
0M
511M
29M
577M
0M
445M
76.44%
730M
0M
644M
0M
606M
867M
10.51%
430M
437M
187M
1M
0M
250M
21M
319M
0M
252M
202.15%
616M
0M
368M
0M
341M
784M
-
449M
335M
212M
120M
0M
123M
10M
110M
0M
83M
202.15%
661M
0M
144M
0M
120M
Concept
Total Revenue
YoY
Cost of Goods Sold (COGS)
Gross Profit
Operating expenses
Selling, General & Administrative
Research & Development
Operating Income
Interest Expense
Income Before Tax
Tax Provision
Net Income
YoY
Total Expenses
Net Interest Income
EBITDA
Reconciled Depreciation
EBIT
4Q2023
3Q2023
2Q2023
1Q2023
4Q2022
3Q2022
2Q2022
1Q2022
4Q2021
3Q2021
2Q2021
1Q2021
4Q2020
3Q2020
2Q2020
1Q2020
4Q2019
3Q2019
2Q2019
1Q2019
4Q2018
3Q2018
2Q2018
1Q2018
4Q2017
3Q2017
2Q2017
1Q2017
4Q2016
3Q2016
2Q2016
1Q2016
4Q2015
3Q2015
2Q2015
1Q2015
4Q2014
3Q2014
2Q2014
1Q2014
4Q2013
3Q2013
2Q2013
1Q2013
4Q2012
3Q2012
2Q2012
1Q2012
4Q2011
3Q2011
2Q2011
1Q2011
4Q2010
3Q2010
2Q2010
1Q2010
4Q2009
3Q2009
2Q2009
1Q2009
8,019M
25.19%
5,974M
2,045M
305M
0M
0M
1,740M
328M
939M
0M
1,316M
-902.22%
6,279M
0M
2,154M
0M
1,740M
7,512M
53.37%
2,759M
4,753M
2,010M
0M
0M
2,651M
348M
2,304M
1,623M
995M
78.00%
4,769M
-336M
2,999M
353M
2,646M
5,895M
41.30%
2,367M
3,528M
1,940M
0M
0M
1,640M
286M
1,766M
2,705M
-844M
-145.94%
4,307M
-268M
1,983M
343M
1,640M
6,792M
45.07%
3,201M
3,591M
2,042M
0M
0M
1,575M
287M
2,235M
490M
1,734M
60.41%
5,243M
-285M
1,918M
343M
1,575M
6,405M
37.07%
4,756M
1,649M
2,046M
0M
0M
10,991M
187M
-222M
-45M
-164M
-139.75%
6,803M
-72M
-931M
343M
-1,274M
4,898M
21.87%
2,822M
2,076M
1,389M
0M
0M
903M
71M
850M
181M
559M
-18.75%
4,211M
-65M
1,058M
237M
821M
4,172M
31.69%
1,704M
2,468M
1,599M
0M
0M
1,149M
52M
2,547M
533M
1,837M
129.63%
3,303M
-49M
1,379M
230M
1,149M
4,682M
47.05%
1,690M
2,992M
1,392M
0M
0M
1,340M
55M
1,388M
285M
1,081M
50.98%
3,082M
-54M
1,704M
229M
1,475M
4,673M
53.26%
2,524M
2,149M
1,392M
0M
0M
548M
55M
493M
97M
413M
1,576.48%
3,916M
-51M
774M
215M
559M
4,019M
37.18%
1,891M
2,128M
1,181M
0M
0M
952M
49M
912M
201M
688M
85.95%
3,072M
-48M
1,155M
199M
956M
3,168M
-4.23%
1,344M
1,824M
1,176M
0M
0M
1,040M
43M
1,044M
222M
800M
-32.23%
2,520M
-44M
894M
200M
694M
3,184M
-12.18%
1,102M
2,082M
1,137M
0M
0M
911M
37M
937M
199M
716M
77.23%
2,239M
-23M
1,200M
193M
1,007M
3,049M
-4.32%
2,282M
767M
787M
0M
0M
85M
40M
77M
25M
25M
-96.32%
3,069M
-30M
259M
234M
25M
2,930M
4.97%
1,469M
1,461M
957M
0M
0M
577M
31M
522M
104M
370M
82.45%
2,427M
-37M
679M
199M
479M
3,308M
0.35%
960M
2,348M
1,046M
0M
0M
1,581M
36M
1,578M
344M
1,180M
31.52%
2,006M
-35M
1,529M
194M
1,335M
3,626M
22.35%
1,600M
2,025M
960M
0M
0M
585M
42M
395M
91M
404M
-43.80%
2,561M
-43M
1,102M
185M
917M
3,187M
2.76%
1,843M
1,344M
578M
326M
0M
877M
55M
891M
168M
669M
-42.70%
2,421M
3M
1,033M
0M
828M
2,791M
0.90%
1,522M
1,269M
851M
289M
0M
359M
43M
263M
71M
203M
-78.01%
2,373M
-57M
550M
0M
365M
3,296M
11.97%
1,293M
2,004M
864M
302M
0M
1,166M
35M
1,153M
236M
898M
17.24%
2,156M
-64M
1,326M
0M
1,162M
2,963M
17.08%
1,331M
1,632M
826M
286M
0M
633M
37M
851M
139M
719M
0.77%
2,157M
-36M
999M
0M
835M
3,101M
14.06%
569M
2,532M
632M
286M
0M
1,349M
39M
1,366M
0M
1,168M
290.36%
1,201M
0M
2,078M
0M
1,956M
2,766M
3.36%
1,005M
1,762M
823M
256M
0M
1,194M
29M
1,205M
0M
922M
-6.02%
1,827M
0M
1,102M
0M
980M
2,944M
0.48%
1,261M
1,683M
745M
265M
0M
904M
25M
968M
0M
766M
36.82%
2,006M
0M
1,094M
0M
972M
2,531M
4.15%
882M
1,649M
816M
240M
0M
860M
23M
913M
0M
713M
64.35%
1,698M
0M
1,031M
0M
910M
2,719M
12.83%
2,050M
669M
346M
242M
0M
337M
92M
295M
0M
299M
-69.94%
2,396M
0M
494M
0M
373M
2,677M
18.32%
839M
1,838M
668M
219M
0M
1,271M
24M
1,295M
0M
981M
52.64%
1,507M
0M
1,170M
0M
1,068M
2,930M
28.05%
1,453M
1,477M
782M
238M
0M
696M
20M
718M
0M
560M
36.56%
2,235M
0M
839M
0M
737M
2,430M
21.30%
1,624M
806M
410M
0M
0M
489M
25M
549M
0M
434M
-26.38%
2,034M
0M
575M
0M
481M
2,410M
18.40%
880M
1,529M
252M
0M
0M
1,093M
32M
1,218M
0M
995M
163.09%
1,133M
0M
1,528M
0M
1,433M
2,262M
20.54%
682M
1,580M
846M
0M
0M
750M
27M
817M
0M
643M
96.55%
1,528M
0M
918M
0M
828M
2,288M
27.17%
995M
1,293M
786M
0M
0M
508M
22M
527M
0M
410M
128.37%
1,782M
0M
637M
0M
548M
2,003M
24.04%
696M
1,307M
724M
0M
0M
735M
25M
780M
0M
590M
169.67%
1,420M
0M
740M
0M
655M
2,035M
1.32%
1,191M
845M
469M
0M
0M
393M
0M
377M
0M
378M
30.73%
1,660M
0M
462M
0M
367M
1,877M
3.90%
643M
1,233M
616M
0M
0M
475M
0M
454M
0M
327M
-27.28%
1,259M
0M
836M
0M
761M
1,799M
3.12%
953M
846M
574M
0M
0M
275M
0M
257M
0M
179M
-22.40%
1,527M
0M
347M
0M
270M
1,615M
-0.69%
910M
706M
498M
0M
0M
301M
0M
295M
0M
219M
-1.62%
1,407M
0M
188M
0M
115M
2,009M
9.10%
1,122M
886M
323M
0M
0M
381M
0M
388M
0M
289M
-52.89%
1,445M
0M
766M
0M
686M
1,806M
6.54%
695M
1,111M
525M
0M
0M
645M
0M
618M
0M
450M
69.80%
1,221M
0M
590M
0M
526M
1,745M
21.78%
831M
914M
547M
0M
0M
320M
0M
313M
0M
231M
-66.02%
1,378M
0M
478M
0M
413M
1,626M
27.38%
844M
782M
486M
0M
0M
301M
0M
310M
0M
222M
-3.68%
1,330M
0M
362M
0M
293M
1,841M
38.52%
660M
1,181M
387M
0M
0M
783M
0M
838M
0M
614M
134.99%
1,047M
0M
1,576M
0M
1,503M
1,695M
38.41%
959M
737M
462M
0M
0M
266M
0M
332M
0M
265M
922.78%
1,420M
0M
342M
0M
285M
1,433M
71.23%
560M
873M
469M
0M
0M
206M
0M
844M
0M
680M
659.38%
1,029M
0M
254M
0M
206M
1,277M
57.29%
491M
786M
467M
0M
0M
299M
0M
308M
0M
231M
136.62%
957M
0M
387M
0M
340M
1,329M
22.83%
747M
583M
457M
0M
0M
-80M
0M
341M
0M
261M
1,410.40%
1,203M
0M
-32M
0M
-80M
1,225M
13.71%
713M
512M
403M
0M
0M
109M
0M
53M
0M
26M
-36.36%
1,116M
0M
184M
0M
143M
837M
22.74%
420M
417M
357M
0M
0M
60M
0M
113M
0M
90M
-157.36%
777M
0M
109M
0M
66M
812M
-19.22%
446M
366M
323M
0M
0M
43M
0M
102M
0M
98M
-60.41%
768M
0M
50M
0M
11M
1,082M
-3.39%
637M
445M
365M
0M
0M
122M
0M
11M
0M
17M
-94.93%
1,002M
0M
160M
0M
122M
1,077M
7.47%
665M
412M
278M
0M
0M
134M
0M
45M
0M
41M
-77.19%
943M
0M
169M
0M
134M
682M
3.37%
369M
313M
510M
0M
0M
-197M
0M
-219M
0M
-156M
-200.84%
878M
0M
-166M
0M
-197M
1,005M
62.62%
538M
467M
185M
0M
0M
282M
0M
324M
0M
246M
-13.21%
723M
0M
311M
0M
282M
1,120M
48.26%
907M
213M
-134M
0M
0M
527M
0M
436M
0M
341M
141.27%
773M
0M
726M
0M
698M
1,002M
45.62%
477M
525M
224M
0M
0M
301M
0M
243M
0M
178M
210.80%
702M
0M
328M
0M
301M
660M
44.53%
324M
336M
162M
0M
0M
200M
0M
205M
0M
155M
-36.02%
486M
0M
194M
0M
173M
618M
29.76%
305M
313M
160M
0M
0M
153M
0M
378M
0M
284M
849.16%
465M
0M
172M
0M
153M
755M
-
376M
380M
193M
0M
0M
171M
0M
194M
0M
141M
849.16%
568M
0M
272M
0M
258M
688M
-
288M
401M
176M
0M
0M
225M
0M
78M
0M
57M
849.16%
463M
0M
246M
0M
225M
456M
-
206M
250M
148M
0M
0M
304M
0M
327M
0M
242M
849.16%
354M
0M
119M
0M
102M
476M
-
267M
209M
127M
0M
0M
82M
0M
35M
0M
30M
849.16%
394M
0M
98M
0M
82M