Mowi ASA (OSL:MOWI)

Mowi ASA Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	4,367	5,720	5,604	5,478	4,907	4,166
Revenue Growth (YoY)	2.14%	2.08%	2.29%	11.64%	17.80%	11.62%
Cost of Revenue	3,194	2,857	2,796	2,738	2,283	2,192
Gross Profit	1,173	2,864	2,808	2,740	2,624	1,974
Selling, General & Admin	1,548	1,708	1,551	1,344	1,284	1,103
Depreciation & Amortization Expenses	460.8	454	447.8	403.8	386.6	373.2
Other Operating Expenses	1	167	79.7	66.6	-7.6	30
Total Operating Expenses	2,010	2,329	2,078	1,815	1,663	1,506
Operating Income	1,136	960.5	758.6	981	1,054	602.2
Interest Income	429.6	426.1	29.5	28.4	59.2	97.5
Interest Expense	-133.8	-130	-143.5	-113.1	-52.6	-59
Other Non-Operating Income (Expense)	4.5	1.8	16.6	30.8	-0.4	50.1
Total Non-Operating Income (Expense)	300.3	297.9	-97.4	-53.9	6.2	88.6
Pretax Income	1,007	832.4	631.7	898.7	1,001	593.4
Provision for Income Taxes	139.4	125.8	156.9	459.2	215.5	105.5
Net Income	847.1	717.9	468.5	444.4	782.4	487.6
Minority Interest in Earnings	-6.6	-11.4	6.3	-4.9	3	0.2
Net Income to Common	847.1	717.9	468.5	444.4	782.4	487.6
Net Income Growth	160.09%	53.23%	5.42%	-43.20%	60.46%	314.98%
Shares Outstanding (Basic)	523	519	517	517	517	517
Shares Outstanding (Diluted)	523	519	517	517	517	517
Shares Change (YoY)	0.96%	0.35%	-	-	-	-
EPS (Basic)	1.61	1.38	0.91	0.86	1.51	0.94
EPS (Diluted)	1.61	1.38	0.91	0.86	1.51	0.94
EPS Growth	155.56%	51.65%	5.81%	-43.05%	60.64%	308.70%
Shares Outstanding	527.29	527.29	517.11	517.11	517.11	517.11
Free Cash Flow	438.6	494.7	542.4	595.9	980	588.4
Free Cash Flow Growth	-11.34%	-8.79%	-8.98%	-39.19%	66.55%	214.82%
Free Cash Flow Per Share	0.84	0.95	1.05	1.15	1.90	1.14
Dividends Per Share	0.575	0.520	0.570	0.660	0.678	0.365
Dividend Growth	10.64%	-8.78%	-13.72%	-2.64%	85.64%	1096.86%
Gross Margin	26.86%	50.06%	50.10%	50.02%	53.48%	47.39%
Operating Margin	26.01%	16.79%	13.54%	17.91%	21.47%	14.46%
Profit Margin	19.24%	12.35%	8.47%	8.02%	16.00%	11.71%
FCF Margin	10.04%	8.65%	9.68%	10.88%	19.97%	14.12%
EBITDA	1,640	1,469	1,273	1,408	1,500	1,050
EBITDA Margin	37.55%	25.68%	22.71%	25.71%	30.56%	25.21%
EBIT	1,136	960.5	758.6	981	1,054	602.2
EBIT Margin	26.01%	16.79%	13.54%	17.91%	21.47%	14.46%
Effective Tax Rate	13.85%	15.11%	24.84%	51.10%	21.53%	17.78%

Updated May 13, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.