Mowi ASA
MOWI.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 5,603,800 | NOK 5,505,800 | NOK 4,907,300 | NOK 4,165,900 |
| % Growth | 1.8% | 12.2% | 17.8% | – |
| Cost of Goods Sold | NOK 3,057,000 | NOK 2,978,200 | NOK 2,233,600 | NOK 2,071,700 |
| Gross Profit | NOK 2,546,800 | NOK 2,527,600 | NOK 2,673,700 | NOK 2,094,200 |
| % Margin | 45.4% | 45.9% | 54.5% | 50.3% |
| R&D Expenses | NOK 44,900 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 99,900 | NOK 94,200 | NOK 86,400 | NOK 86,600 |
| SG&A Expenses | NOK 123,100 | NOK 118,700 | NOK 111,900 | NOK 111,300 |
| Sales & Mktg Exp. | NOK 23,200 | NOK 24,500 | NOK 25,500 | NOK 24,700 |
| Other Operating Expenses | NOK 515,600 | NOK 0 | NOK 1,469,500 | NOK 1,331,500 |
| Operating Expenses | NOK 683,600 | NOK 622,000 | NOK 1,581,400 | NOK 1,442,800 |
| Operating Income | NOK 1,863,200 | NOK 1,905,600 | NOK 1,124,700 | NOK 737,400 |
| % Margin | 33.2% | 34.6% | 22.9% | 17.7% |
| Other Income/Exp. Net | -NOK 1,231,500 | -NOK 1,006,900 | -NOK 91,400 | -NOK 58,000 |
| Pre-Tax Income | NOK 631,700 | NOK 898,700 | NOK 1,000,900 | NOK 593,400 |
| Tax Expense | NOK 156,900 | NOK 459,200 | NOK 215,500 | NOK 105,500 |
| Net Income | NOK 468,500 | NOK 444,400 | NOK 782,400 | NOK 487,600 |
| % Margin | 8.4% | 8.1% | 15.9% | 11.7% |
| EPS | 0.91 | 0.86 | 1.51 | 0.94 |
| % Growth | 5.8% | -43% | 60.6% | – |
| EPS Diluted | 0.91 | 0.86 | 1.51 | 0.94 |
| Weighted Avg Shares Out | 517,100 | 517,100 | 517,100 | 517,100 |
| Weighted Avg Shares Out Dil | 517,100 | 517,100 | 517,100 | 517,100 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 8,300 | NOK 6,500 | NOK 2,000 | NOK 500 |
| Interest Expense | NOK 143,500 | NOK 113,100 | NOK 52,600 | NOK 59,100 |
| Depreciation & Amortization | NOK 447,800 | NOK 403,800 | NOK 386,600 | NOK 373,200 |
| EBITDA | NOK 1,223,000 | NOK 1,415,600 | NOK 1,440,100 | NOK 1,025,700 |
| % Margin | 21.8% | 25.7% | 29.3% | 24.6% |