Mowi ASA (OSL:MOWI)
Norway · Delayed Price · Currency is NOK 225.20
+1.60 (0.72%)
Nov 13, 2026, 4:25 PM CET
Mowi ASA Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Operating Revenue | 6,425 | 5,689 | 5,566 | 5,478 | 4,907 | 4,166 |
Other Revenue | 31.5 | 31.5 | 37.4 | 27.5 | 33.5 | 36.3 |
| 6,457 | 5,720 | 5,604 | 5,506 | 4,941 | 4,202 | |
Revenue Growth | 14.56% | 2.08% | 1.78% | 11.43% | 17.58% | 11.76% |
Cost of Revenue | 3,259 | 3,166 | 3,052 | 2,978 | 2,417 | 2,341 |
Gross Profit | 3,198 | 2,554 | 2,552 | 2,528 | 2,524 | 1,861 |
Selling, General & Admin | 771.7 | 687.8 | 638.7 | 586.7 | 557.7 | 516.5 |
Other Operating Expenses | 957.2 | 761 | 636 | 556.4 | 531.9 | 389.3 |
Operating Expenses | 2,214 | 1,903 | 1,723 | 1,547 | 1,476 | 1,279 |
Operating Income | 984 | 651.5 | 829.7 | 980.7 | 1,048 | 582.2 |
Interest Expense | -156.2 | -130 | -143.5 | -113.1 | -52.6 | -59 |
Interest & Investment Income | 8.4 | 8.4 | 12.3 | 6.5 | 2 | 0.5 |
Earnings From Equity Investments | 416.7 | 426.1 | 29.5 | 28.4 | 59.2 | 97.5 |
Currency Exchange Gain (Loss) | -42.5 | 3.6 | 9 | 35.9 | 1.4 | 37 |
Other Non Operating Income (Expenses) | 13.5 | -37.6 | -22.5 | -28.2 | -5.6 | -17.8 |
EBT Excluding Unusual Items | 1,224 | 922 | 714.5 | 910.2 | 1,052 | 640.4 |
Merger & Restructuring Charges | -28.7 | -34.7 | -19.5 | -4.9 | -13.7 | -22.6 |
Gain (Loss) on Sale of Investments | -2 | -2 | -0.7 | -0.3 | -0.1 | - |
Gain (Loss) on Sale of Assets | 1.3 | 1.3 | 3.6 | 1.6 | 3.8 | 0.5 |
Asset Writedown | -220.9 | -54.3 | -66.2 | -7.9 | -41.2 | -25 |
Pretax Income | 973.6 | 832.3 | 631.7 | 898.7 | 1,001 | 593.3 |
Income Tax Expense | 266.8 | 125.8 | 156.9 | 459.2 | 215.5 | 105.5 |
Earnings From Continuing Operations | 706.8 | 706.5 | 474.8 | 439.5 | 785.4 | 487.8 |
Net Income to Company | 706.8 | 706.5 | 474.8 | 439.5 | 785.4 | 487.8 |
Minority Interest in Earnings | 9.8 | 11.4 | -6.3 | 4.9 | -3 | -0.2 |
Net Income | 716.6 | 717.9 | 468.5 | 444.4 | 782.4 | 487.6 |
Net Income to Common | 716.6 | 717.9 | 468.5 | 444.4 | 782.4 | 487.6 |
Net Income Growth | 80.73% | 53.23% | 5.42% | -43.20% | 60.46% | 314.98% |
Shares Outstanding (Basic) | 505 | 519 | 517 | 517 | 517 | 517 |
Shares Outstanding (Diluted) | 505 | 519 | 517 | 517 | 517 | 517 |
Shares Change | -2.36% | 0.35% | - | - | - | - |
EPS (Basic) | 1.42 | 1.38 | 0.91 | 0.86 | 1.51 | 0.94 |
EPS (Diluted) | 1.41 | 1.38 | 0.91 | 0.86 | 1.51 | 0.94 |
EPS Growth | 84.63% | 52.32% | 5.42% | -43.09% | 60.64% | 313.68% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Free Cash Flow | 368 | 494.7 | 542.4 | 595.9 | 309.6 | 588.4 |
Free Cash Flow Per Share | 0.73 | 0.95 | 1.05 | 1.15 | 0.60 | 1.14 |
Dividend Per Share | 7.023 | 0.520 | 0.570 | 0.660 | 0.678 | 0.365 |
Dividend Growth | 1140.25% | -8.78% | -13.72% | -2.64% | 85.64% | 1096.86% |
Gross Margin | 49.52% | 44.65% | 45.54% | 45.91% | 51.08% | 44.29% |
Operating Margin | 15.24% | 11.39% | 14.81% | 17.81% | 21.20% | 13.86% |
Profit Margin | 11.10% | 12.55% | 8.36% | 8.07% | 15.83% | 11.60% |
Free Cash Flow Margin | 5.70% | 8.65% | 9.68% | 10.82% | 6.27% | 14.00% |
EBITDA | 1,261 | 897.4 | 1,051 | 1,184 | 1,244 | 759.8 |
EBITDA Margin | 19.52% | 15.69% | 18.75% | 21.51% | 25.17% | 18.08% |
D&A For EBITDA | 276.5 | 245.9 | 220.9 | 203.4 | 196.1 | 177.6 |
EBIT | 984 | 651.5 | 829.7 | 980.7 | 1,048 | 582.2 |
EBIT Margin | 15.24% | 11.39% | 14.81% | 17.81% | 21.20% | 13.86% |
Effective Tax Rate | 27.40% | 15.12% | 24.84% | 51.10% | 21.53% | 17.78% |
Revenue as Reported | 5,720 | 5,720 | 5,604 | 5,506 | 4,941 | 4,202 |