Also trades as: SALRY (OTC) · $vol 0M

kr 577.50 ($60.03)

+13.50 (+2.39%)

Weekly Expected Move ±5.0%

kr 520 kr 549 kr 578 kr 606 kr 635

OSL · Consumer Defensive · Agricultural Farm Products · Tech Score Neutral · Power 54 · kr 78.3B mcap · 69M float · 0.289% daily turnover

Revenue

$27.4B +3.7% ▲

5Y CAGR: +16.2%

Gross Profit

$12.8B +1.0% ▲

5Y CAGR: +14.2%

Operating Income

$3.3B -38.0% ▼

5Y CAGR: +3.0%

Net Income

$1.1B -62.8% ▼

5Y CAGR: -11.0%

EPS (Diluted)

$8.20 -63.5% ▼

5Y CAGR: -14.1%

EBITDA

$5.1B -29.3% ▼

5Y CAGR: +8.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$15.0B	$20.2B	$28.1B	$26.4B	$27.4B
YoY Growth	+16.5%	+34.0%	+39.4%	-6.0%	+3.7%
Cost of Revenue	$6.5B	$9.6B	$11.5B	$19.5B	$14.6B
Gross Profit	$8.6B	$10.6B	$16.6B	$12.7B	$12.8B
Gross Margin	56.8%	52.4%	59.1%	48.0%	46.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.7B	$1.9B	$1.6B	$0
Operating Expenses	$4.9B	$6.4B	$8.1B	$1.6B	$9.5B
Operating Income	$3.5B	$3.5B	$8.5B	$5.3B	$3.3B
Operating Margin	22.9%	17.6%	30.3%	20.0%	12.0%
Interest Expense	$185M	$366M	$1.3B	$1.3B	$1.5B
Income Before Tax	$3.4B	$4.6B	$7.3B	$4.2B	$1.7B
Tax Expense	$719M	$954M	$4.5B	$1.1B	$571M
Net Income	$2.6B	$3.3B	$3.2B	$3.0B	$1.1B
Net Margin	17.4%	16.4%	11.4%	11.2%	4.0%
EPS (Diluted)	$22.57	$27.60	$24.33	$22.49	$8.20
EBITDA	$4.3B	$5.9B	$10.0B	$7.2B	$5.1B
Shares Outstanding	116M	120M	132M	132M	134M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$6.1B	$7.8B	$5.2B	$6.2B	$7.8B	$8.2B	$6.5B	$7.6B
Cost of Revenue	$2.8B	$4.3B	$3.4B	$3.3B	$7.2B	$3.6B	$5.0B	$6.4B
Gross Profit	$3.3B	$3.6B	$1.7B	$2.9B	$683M	$4.6B	$1.5B	$1.2B
Gross Margin	53.5%	45.6%	33.6%	47.1%	8.7%	56.5%	22.3%	15.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$647M	$779M	$738M	$0	$0	$0	$0	$0
Operating Expenses	$2.1B	$2.2B	-$28M	$2.4B	$323M	$2.7B	-$145M	$24M
Operating Income	$1.2B	$1.3B	$788M	$514M	$360M	$1.9B	$1.6B	$1.2B
Operating Margin	19.2%	17.0%	15.2%	8.3%	4.6%	23.4%	24.6%	15.5%
Interest Expense	$321M	$443M	$351M	$355M	$403M	$358M	$320M	$309M
Income Before Tax	$839M	$910M	-$623M	$190M	$783M	$1.3B	$557M	$565M
Tax Expense	$579M	-$139M	-$260M	$43M	$451M	$336M	$1M	$198M
Net Income	$285M	$1.0B	-$355M	$196M	$305M	$959M	$569M	$367M
Net Margin	4.7%	12.9%	-6.9%	3.2%	3.9%	11.7%	8.8%	4.8%
EPS (Diluted)	$2.16	$7.60	$-2.70	$1.50	$2.27	$7.10	$4.20	$2.71
EBITDA	$1.6B	$1.8B	$176M	$1.0B	$1.7B	$2.2B	$2.1B	$1.7B
Shares Outstanding	132M	132M	133M	131M	135M	135M	136M	136M

SALM.OL OSL