Mowi ASA (MHGVY)

Mowi ASA Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	5,720	5,566	5,478	4,907	4,166
Other Revenue	-	37.4	27.5	33.5	36.3
Revenue	5,720	5,604	5,506	4,941	4,202
Revenue Growth (YoY)	2.08%	1.78%	11.43%	17.58%	11.76%
Cost of Revenue	2,919	3,057	2,978	2,417	2,341
Gross Profit	2,801	2,547	2,528	2,524	1,861
Selling, General & Admin	758.7	638.7	586.7	557.7	516.5
Other Operating Expenses	951.6	636	556.4	531.9	389.3
Operating Expenses	2,164	1,723	1,547	1,476	1,279
Operating Income	636.6	824.3	980.7	1,048	582.2
Interest Expense	-130	-143.5	-113.1	-52.6	-59
Interest & Investment Income	-	12.3	6.5	2	0.5
Earnings From Equity Investments	426.1	29.5	28.4	59.2	97.5
Currency Exchange Gain (Loss)	3.6	9	35.9	1.4	37
Other Non Operating Income (Expenses)	-30.5	-23.2	-28.2	-5.6	-17.8
EBT Excluding Unusual Items	905.8	708.4	910.2	1,052	640.4
Merger & Restructuring Charges	-19.2	-19.5	-4.9	-13.7	-22.6
Gain (Loss) on Sale of Investments	-	-	-0.3	-0.1	-
Gain (Loss) on Sale of Assets	-	3.6	1.6	3.8	0.5
Asset Writedown	-54.3	-60.8	-7.9	-41.2	-25
Pretax Income	832.3	631.7	898.7	1,001	593.3
Income Tax Expense	125.8	156.9	459.2	215.5	105.5
Earnings From Continuing Operations	706.5	474.8	439.5	785.4	487.8
Net Income to Company	706.5	474.8	439.5	785.4	487.8
Minority Interest in Earnings	11.4	-6.3	4.9	-3	-0.2
Net Income	717.9	468.5	444.4	782.4	487.6
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)	520	517	517	517	517
Shares Outstanding (Diluted)	520	517	517	517	517
Shares Change (YoY)	0.60%	-	-	-	-
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	52.32%	5.42%	-43.09%	60.64%	313.68%
Free Cash Flow	494.7	542.4	595.9	309.6	588.4
Free Cash Flow Per Share	0.95	1.05	1.15	0.60	1.14
Dividend 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	48.96%	45.45%	45.91%	51.08%	44.29%
Operating Margin	11.13%	14.71%	17.81%	21.20%	13.86%
Profit Margin	12.55%	8.36%	8.07%	15.83%	11.60%
Free Cash Flow Margin	8.65%	9.68%	10.82%	6.27%	14.00%
EBITDA	1,084	1,040	1,184	1,244	759.8
EBITDA Margin	18.94%	18.55%	21.51%	25.17%	18.08%
D&A For EBITDA	447	215.5	203.4	196.1	177.6
EBIT	636.6	824.3	980.7	1,048	582.2
EBIT Margin	11.13%	14.71%	17.81%	21.20%	13.86%
Effective Tax Rate	15.12%	24.84%	51.10%	21.53%	17.78%
Revenue as Reported	-	5,604	5,506	4,941	4,202

Source: S&P Global Market Intelligence. Standard template. Financial Sources.