Mowi ASA
MHGVY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $5,603,800 | $5,505,800 | $4,907,300 | $4,165,900 |
| % Growth | 1.8% | 12.2% | 17.8% | – |
| Cost of Goods Sold | $2,799,400 | $2,978,200 | $2,233,600 | $2,071,700 |
| Gross Profit | $2,804,400 | $2,527,600 | $2,673,700 | $2,094,200 |
| % Margin | 50% | 45.9% | 54.5% | 50.3% |
| R&D Expenses | $44,900 | $0 | $33,711 | $40,103 |
| G&A Expenses | $99,900 | $94,200 | $86,400 | $86,600 |
| SG&A Expenses | $123,100 | $118,700 | $111,900 | $111,300 |
| Sales & Mktg Exp. | $23,200 | $24,500 | $25,500 | $24,700 |
| Other Operating Expenses | $1,803,100 | $0 | $1,469,500 | $1,331,500 |
| Operating Expenses | $1,971,100 | $622,000 | $1,581,400 | $1,442,800 |
| Operating Income | $833,300 | $1,905,600 | $1,124,700 | $737,400 |
| % Margin | 14.9% | 34.6% | 22.9% | 17.7% |
| Other Income/Exp. Net | -$201,600 | -$1,006,900 | -$91,400 | -$58,000 |
| Pre-Tax Income | $631,700 | $898,700 | $1,000,900 | $593,400 |
| Tax Expense | $156,900 | $459,200 | $215,500 | $105,500 |
| Net Income | $468,500 | $444,400 | $782,400 | $487,600 |
| % Margin | 8.4% | 8.1% | 15.9% | 11.7% |
| EPS | 0.91 | 0.86 | 1.46 | 0.96 |
| % Growth | 5.8% | -41.1% | 52.1% | – |
| EPS Diluted | 0.91 | 0.86 | 1.46 | 0.96 |
| Weighted Avg Shares Out | 514,835 | 517,100 | 517,100 | 517,100 |
| Weighted Avg Shares Out Dil | 514,835 | 517,100 | 517,100 | 517,100 |
| Supplemental Information | – | – | – | – |
| Interest Income | $8,300 | $6,500 | $2,000 | $500 |
| Interest Expense | $143,500 | $113,100 | $52,600 | $59,100 |
| Depreciation & Amortization | $447,800 | $403,800 | $372,358 | $377,939 |
| EBITDA | $1,223,000 | $1,415,600 | $1,440,100 | $1,025,700 |
| % Margin | 21.8% | 25.7% | 29.3% | 24.6% |