Mowi ASA (FRA:PNDA)
Germany · Delayed Price · Currency is EUR 18.10
-0.10 (-0.55%)
At close: Jan 23, 2026
Mowi ASA Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 5,599 | 5,566 | 5,478 | 4,907 | 4,166 | 3,732 |
Other Revenue | 37.4 | 37.4 | 27.5 | 33.5 | 36.3 | 28 |
| 5,636 | 5,604 | 5,506 | 4,941 | 4,202 | 3,760 | |
Revenue Growth (YoY) | 1.92% | 1.78% | 11.43% | 17.58% | 11.76% | -9.08% |
Cost of Revenue | 3,056 | 3,057 | 2,978 | 2,417 | 2,341 | 2,325 |
Gross Profit | 2,580 | 2,547 | 2,528 | 2,524 | 1,861 | 1,436 |
Selling, General & Admin | 672.8 | 638.7 | 586.7 | 557.7 | 516.5 | 506.6 |
Other Operating Expenses | 726.9 | 636 | 556.4 | 531.9 | 389.3 | 395.5 |
Operating Expenses | 1,848 | 1,723 | 1,547 | 1,476 | 1,279 | 1,240 |
Operating Income | 731.4 | 824.3 | 980.7 | 1,048 | 582.2 | 195.5 |
Interest Expense | -128.5 | -143.5 | -113.1 | -52.6 | -59 | -63 |
Interest & Investment Income | 12.3 | 12.3 | 6.5 | 2 | 0.5 | 0.7 |
Earnings From Equity Investments | 29.9 | 29.5 | 28.4 | 59.2 | 97.5 | 21.8 |
Currency Exchange Gain (Loss) | 2 | 9 | 35.9 | 1.4 | 37 | -12.9 |
Other Non Operating Income (Expenses) | -37.9 | -23.2 | -28.2 | -5.6 | -17.8 | 4.4 |
EBT Excluding Unusual Items | 609.2 | 708.4 | 910.2 | 1,052 | 640.4 | 146.5 |
Merger & Restructuring Charges | -25.6 | -19.5 | -4.9 | -13.7 | -22.6 | -14.5 |
Impairment of Goodwill | - | - | - | - | - | -0.7 |
Gain (Loss) on Sale of Investments | - | - | -0.3 | -0.1 | - | - |
Gain (Loss) on Sale of Assets | 3.6 | 3.6 | 1.6 | 3.8 | 0.5 | 3.3 |
Asset Writedown | -58.8 | -60.8 | -7.9 | -41.2 | -25 | -14.1 |
Pretax Income | 528.4 | 631.7 | 898.7 | 1,001 | 593.3 | 120.5 |
Income Tax Expense | 146.1 | 156.9 | 459.2 | 215.5 | 105.5 | 1.4 |
Earnings From Continuing Operations | 382.3 | 474.8 | 439.5 | 785.4 | 487.8 | 119.1 |
Net Income to Company | 382.3 | 474.8 | 439.5 | 785.4 | 487.8 | 119.1 |
Minority Interest in Earnings | 14.2 | -6.3 | 4.9 | -3 | -0.2 | -1.6 |
Net Income | 396.5 | 468.5 | 444.4 | 782.4 | 487.6 | 117.5 |
Net Income to Common | 396.5 | 468.5 | 444.4 | 782.4 | 487.6 | 117.5 |
Net Income Growth | -7.70% | 5.42% | -43.20% | 60.46% | 314.98% | -75.40% |
Shares Outstanding (Basic) | 518 | 517 | 517 | 517 | 517 | 517 |
Shares Outstanding (Diluted) | 518 | 517 | 517 | 517 | 517 | 517 |
Shares Change (YoY) | -0.08% | - | - | - | - | 0.14% |
EPS (Basic) | 0.77 | 0.91 | 0.86 | 1.51 | 0.94 | 0.23 |
EPS (Diluted) | 0.77 | 0.91 | 0.86 | 1.51 | 0.94 | 0.23 |
EPS Growth | -7.63% | 5.42% | -43.09% | 60.64% | 313.68% | -75.30% |
Free Cash Flow | 572 | 542.4 | 595.9 | 309.6 | 588.4 | 186.9 |
Free Cash Flow Per Share | 1.10 | 1.05 | 1.15 | 0.60 | 1.14 | 0.36 |
Dividend Per Share | 0.566 | 0.570 | 0.660 | 0.678 | 0.365 | 0.031 |
Dividend Growth | -1.20% | -13.72% | -2.64% | 85.64% | 1096.86% | -97.10% |
Gross Margin | 45.77% | 45.45% | 45.91% | 51.08% | 44.29% | 38.18% |
Operating Margin | 12.98% | 14.71% | 17.81% | 21.20% | 13.86% | 5.20% |
Profit Margin | 7.03% | 8.36% | 8.07% | 15.83% | 11.60% | 3.13% |
Free Cash Flow Margin | 10.15% | 9.68% | 10.82% | 6.27% | 14.00% | 4.97% |
EBITDA | 947.7 | 1,040 | 1,184 | 1,244 | 759.8 | 368.2 |
EBITDA Margin | 16.81% | 18.55% | 21.51% | 25.17% | 18.08% | 9.79% |
D&A For EBITDA | 216.3 | 215.5 | 203.4 | 196.1 | 177.6 | 172.7 |
EBIT | 731.4 | 824.3 | 980.7 | 1,048 | 582.2 | 195.5 |
EBIT Margin | 12.98% | 14.71% | 17.81% | 21.20% | 13.86% | 5.20% |
Effective Tax Rate | 27.65% | 24.84% | 51.10% | 21.53% | 17.78% | 1.16% |
Revenue as Reported | 5,604 | 5,604 | 5,506 | 4,941 | 4,202 | 3,760 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.