Mowi ASA Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	5,720	5,604	5,478	4,907	4,166
Revenue Growth (YoY)	2.08%	2.29%	11.64%	17.80%	11.62%
Cost of Revenue	2,857	2,796	2,738	2,283	2,192
Gross Profit	2,864	2,808	2,740	2,624	1,974
Selling, General & Admin	1,708	1,551	1,344	1,284	1,103
Depreciation & Amortization Expenses	454	447.8	403.8	386.6	373.2
Other Operating Expenses	167	79.7	66.6	-7.6	30
Total Operating Expenses	2,329	2,078	1,815	1,663	1,506
Operating Income	960.5	758.6	981	1,054	602.2
Interest Income	426.1	29.5	28.4	59.2	97.5
Interest Expense	-130	-143.5	-113.1	-52.6	-59
Other Non-Operating Income (Expense)	1.8	16.6	30.8	-0.4	50.1
Total Non-Operating Income (Expense)	297.9	-97.4	-53.9	6.2	88.6
Pretax Income	832.4	631.7	898.7	1,001	593.4
Provision for Income Taxes	125.8	156.9	459.2	215.5	105.5
Net Income	717.9	468.5	444.4	782.4	487.6
Minority Interest in Earnings	-11.4	6.3	-4.9	3	0.2
Net Income to Common	717.9	468.5	444.4	782.4	487.6
Net Income Growth	53.23%	5.42%	-43.20%	60.46%	314.98%
Shares Outstanding (Basic)	519	517	517	517	517
Shares Outstanding (Diluted)	519	517	517	517	517
Shares Change (YoY)	0.35%	-	-	-	-
EPS (Basic)	1.38	0.91	0.86	1.51	0.94
EPS (Diluted)	1.38	0.91	0.86	1.51	0.94
EPS Growth	51.65%	5.81%	-43.05%	60.64%	308.70%
Shares Outstanding	527.29	517.11	517.11	517.11	517.11
Free Cash Flow	494.7	542.4	595.9	980	588.4
Free Cash Flow Growth	-8.79%	-8.98%	-39.19%	66.55%	214.82%
Free Cash Flow Per Share	0.95	1.05	1.15	1.90	1.14
Dividends Per Share	0.520	0.570	0.660	0.678	0.365
Dividend Growth	-8.78%	-13.72%	-2.64%	85.64%	1096.86%
Gross Margin	50.06%	50.10%	50.02%	53.48%	47.39%
Operating Margin	16.79%	13.54%	17.91%	21.47%	14.46%
Profit Margin	12.35%	8.47%	8.02%	16.00%	11.71%
FCF Margin	8.65%	9.68%	10.88%	19.97%	14.12%
EBITDA	1,469	1,273	1,408	1,500	1,050
EBITDA Margin	25.68%	22.71%	25.71%	30.56%	25.21%
EBIT	960.5	758.6	981	1,054	602.2
EBIT Margin	16.79%	13.54%	17.91%	21.47%	14.46%
Effective Tax Rate	15.11%	24.84%	51.10%	21.53%	17.78%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.