G

Grieg Seafood ASA
OSE:GSF

Watchlist Manager
Grieg Seafood ASA
OSE:GSF
Watchlist
Price: 60 NOK -1.07%
Market Cap: 6.8B NOK
Have any thoughts about
Grieg Seafood ASA?
Write Note

Income Statement

Earnings Waterfall
Grieg Seafood ASA

Revenue
7.2B NOK
Cost of Revenue
-3.4B NOK
Gross Profit
3.8B NOK
Operating Expenses
-3.8B NOK
Operating Income
-34.9m NOK
Other Expenses
-480.5m NOK
Net Income
-515.4m NOK

Income Statement
Grieg Seafood ASA

Rotate your device to view
Income Statement
Currency: NOK
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 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
Revenue
Revenue
3 798
N/A
2 665
-30%
4 108
+54%
4 118
+0%
4 409
+7%
4 609
+5%
4 852
+5%
5 367
+11%
5 677
+6%
6 545
+15%
6 695
+2%
7 055
+5%
7 353
+4%
7 017
-5%
7 088
+1%
7 356
+4%
7 086
-4%
7 500
+6%
7 073
-6%
6 320
-11%
6 063
-4%
8 274
+36%
6 570
-21%
6 446
-2%
6 381
-1%
4 384
-31%
3 731
-15%
3 438
-8%
3 479
+1%
4 599
+32%
5 403
+17%
6 632
+23%
7 038
+6%
7 164
+2%
7 245
+1%
7 267
+0%
6 722
-8%
7 020
+4%
7 764
+11%
6 911
-11%
7 208
+4%
Gross Profit
Cost of Revenue
(2 056)
(1 154)
(2 282)
(2 413)
(2 521)
(2 739)
(2 856)
(2 778)
(3 006)
(3 287)
(3 365)
(3 681)
(3 854)
(3 724)
(3 660)
(3 825)
(3 597)
(3 853)
(3 338)
(2 680)
(2 404)
(4 182)
(2 574)
(2 687)
(2 869)
(1 717)
(1 555)
(1 342)
(1 184)
(1 738)
(1 905)
(1 962)
(2 225)
(2 234)
(2 297)
(2 715)
(2 338)
(2 748)
(3 394)
(3 085)
(3 410)
Gross Profit
1 742
N/A
1 512
-13%
1 826
+21%
1 705
-7%
1 888
+11%
1 870
-1%
1 995
+7%
2 589
+30%
2 671
+3%
3 258
+22%
3 329
+2%
3 374
+1%
3 498
+4%
3 293
-6%
3 428
+4%
3 530
+3%
3 489
-1%
3 647
+5%
3 735
+2%
3 641
-3%
3 659
+1%
4 092
+12%
3 996
-2%
3 759
-6%
3 512
-7%
2 667
-24%
2 176
-18%
2 096
-4%
2 295
+9%
2 860
+25%
3 498
+22%
4 670
+33%
4 812
+3%
4 930
+2%
4 948
+0%
4 552
-8%
4 384
-4%
4 272
-3%
4 369
+2%
3 827
-12%
3 798
-1%
Operating Income
Operating Expenses
(1 447)
(1 245)
(1 564)
(1 588)
(1 709)
(1 783)
(1 764)
(2 024)
(1 926)
(2 097)
(2 246)
(2 210)
(2 290)
(2 388)
(2 493)
(2 560)
(2 588)
(2 546)
(2 531)
(2 560)
(2 599)
(3 004)
(2 958)
(3 022)
(3 108)
(2 437)
(2 204)
(2 089)
(1 951)
(2 441)
(2 612)
(2 841)
(2 990)
(3 216)
(3 306)
(3 350)
(3 405)
(3 520)
(3 711)
(3 758)
(3 833)
Selling, General & Administrative
(348)
(684)
(380)
(382)
(393)
(1 102)
(432)
(449)
(468)
(1 878)
(479)
(482)
(478)
(2 080)
(500)
(513)
(529)
(2 258)
(548)
(562)
(569)
(2 514)
(612)
(609)
(634)
(1 991)
(472)
(464)
(452)
(2 040)
(631)
(678)
(684)
(2 664)
(713)
(688)
(719)
(2 799)
(717)
(741)
(754)
Depreciation & Amortization
(134)
(141)
(146)
(153)
(161)
(167)
(174)
(178)
(182)
(180)
(183)
(188)
(193)
(201)
(212)
(220)
(228)
(236)
(269)
(312)
(358)
(411)
(439)
(468)
(490)
(369)
(347)
(318)
(291)
(376)
(383)
(394)
(414)
(451)
(478)
(508)
(529)
(555)
(584)
(609)
(633)
Other Operating Expenses
(965)
(420)
(1 038)
(1 053)
(1 155)
(514)
(1 159)
(1 397)
(1 276)
(39)
(1 583)
(1 540)
(1 619)
(107)
(1 780)
(1 828)
(1 831)
(53)
(1 714)
(1 686)
(1 672)
(80)
(1 907)
(1 945)
(1 984)
(77)
(1 384)
(1 308)
(1 208)
(25)
(1 598)
(1 770)
(1 892)
(101)
(2 115)
(2 154)
(2 158)
(166)
(2 410)
(2 409)
(2 446)
Operating Income
295
N/A
267
-9%
262
-2%
117
-56%
179
+53%
87
-51%
231
+166%
566
+145%
745
+32%
1 161
+56%
1 084
-7%
1 164
+7%
1 208
+4%
905
-25%
936
+3%
970
+4%
901
-7%
1 101
+22%
1 203
+9%
1 081
-10%
1 060
-2%
1 087
+3%
1 038
-5%
737
-29%
404
-45%
230
-43%
(27)
N/A
7
N/A
344
+4 627%
419
+22%
886
+111%
1 829
+106%
1 823
0%
1 715
-6%
1 642
-4%
1 202
-27%
978
-19%
752
-23%
659
-12%
69
-90%
(35)
N/A
Pre-Tax Income
Interest Income Expense
(61)
27
(44)
(31)
(45)
(78)
(106)
(149)
(161)
(121)
(85)
(45)
(27)
(13)
(38)
(59)
(42)
(78)
(43)
(61)
(60)
(23)
(50)
(112)
(114)
(241)
(191)
(107)
(156)
(84)
(125)
1
72
(27)
(13)
(41)
(159)
(145)
(195)
(428)
(446)
Non-Reccuring Items
(73)
(127)
(186)
(101)
(55)
(13)
186
410
460
522
240
48
7
(91)
283
170
272
256
129
232
(387)
(221)
(1 051)
(922)
(415)
(290)
646
713
792
523
781
439
(237)
(238)
(505)
(906)
(194)
236
(510)
(432)
(231)
Total Other Income
0
(6)
0
0
0
(5)
0
0
0
(1)
0
0
0
(2)
(0)
0
0
(2)
0
0
(2)
(3)
(31)
(35)
(34)
(3)
2
6
9
(5)
39
46
45
(2)
18
19
24
2
15
3
(6)
Pre-Tax Income
161
N/A
161
+0%
33
-80%
(15)
N/A
80
N/A
(9)
N/A
310
N/A
827
+166%
1 044
+26%
1 561
+50%
1 239
-21%
1 167
-6%
1 189
+2%
798
-33%
1 181
+48%
1 081
-8%
1 131
+5%
1 277
+13%
1 290
+1%
1 252
-3%
612
-51%
841
+37%
(94)
N/A
(332)
-252%
(160)
+52%
(304)
-90%
429
N/A
619
+44%
989
+60%
854
-14%
1 581
+85%
2 314
+46%
1 703
-26%
1 448
-15%
1 142
-21%
274
-76%
649
+137%
844
+30%
(30)
N/A
(788)
-2 507%
(717)
+9%
Net Income
Tax Provision
(8)
(23)
4
11
(19)
14
(64)
(181)
(223)
(339)
(268)
(247)
(259)
(198)
(293)
(274)
(289)
(280)
(269)
(257)
(106)
(196)
17
61
28
(12)
(190)
(231)
(326)
(249)
(390)
(539)
(355)
(294)
(253)
(68)
(265)
(284)
142
203
202
Income from Continuing Operations
152
138
37
(4)
61
4
247
646
821
1 222
971
920
929
601
889
808
842
997
1 021
995
505
645
(77)
(271)
(132)
(316)
239
389
663
604
1 192
1 775
1 348
1 154
889
205
385
560
111
(585)
(515)
Income to Minority Interest
(7)
0
(10)
(15)
(5)
(11)
(18)
(24)
(33)
(36)
(32)
(30)
(28)
(30)
(29)
(26)
(22)
(25)
(15)
(6)
7
(25)
16
13
12
(26)
0
(36)
(43)
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
145
N/A
138
-5%
26
-81%
(19)
N/A
56
N/A
(7)
N/A
229
N/A
622
+172%
788
+27%
1 186
+51%
940
-21%
891
-5%
902
+1%
571
-37%
860
+51%
782
-9%
820
+5%
973
+19%
1 006
+3%
990
-2%
513
-48%
620
+21%
(61)
N/A
(258)
-322%
(120)
+53%
(541)
-350%
20
N/A
194
+853%
517
+166%
1 205
+133%
1 780
+48%
2 335
+31%
1 852
-21%
1 154
-38%
889
-23%
(353)
N/A
75
N/A
560
+647%
(198)
N/A
(336)
-70%
(515)
-53%
EPS (Diluted)
1.32
N/A
1.25
-5%
0.23
-82%
-0.17
N/A
0.49
N/A
-0.06
N/A
2.06
N/A
5.62
+173%
7.12
+27%
10.74
+51%
8.52
-21%
8.08
-5%
8.15
+1%
5.17
-37%
7.79
+51%
7.08
-9%
7.43
+5%
8.81
+19%
8.76
-1%
8.53
-3%
4.79
-44%
5.61
+17%
-0.57
N/A
-2.16
-279%
-1.07
+50%
-4.84
-352%
0.17
N/A
1.71
+906%
4.6
+169%
10.72
+133%
15.95
+49%
20.79
+30%
16.57
-20%
10.27
-38%
7.93
-23%
-3.13
N/A
0.66
N/A
5
+658%
-1.76
N/A
-2.97
-69%
-5
-68%

See Also

Discover More