Mowi ASA
OSE:MOWI

Watchlist Manager
Mowi ASA Logo
Mowi ASA
OSE:MOWI
Watchlist
Price: 188 NOK -1.36%
Market Cap: 97.2B NOK

Income Statement

Earnings Waterfall
Mowi ASA

Revenue
5.6B EUR
Cost of Revenue
-2.7B EUR
Gross Profit
2.9B EUR
Operating Expenses
-2.1B EUR
Operating Income
780.5m EUR
Other Expenses
-455.2m EUR
Net Income
325.3m EUR

Income Statement
Mowi ASA

Rotate your device to view
Income Statement
Currency: EUR
Jun-2001 Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025
Revenue
Interest Expense
0
0
41
0
0
0
51
0
0
0
36
0
0
0
20
0
0
0
19
0
0
0
9
0
0
0
48
11
25
42
59
61
60
52
46
43
42
45
48
50
50
51
52
53
52
51
51
56
63
72
82
80
76
72
65
66
59
52
47
42
45
47
48
48
47
47
47
45
47
49
50
54
59
63
70
76
71
67
63
59
61
60
59
57
53
50
53
62
77
96
113
125
136
143
144
142
Revenue
693
N/A
686
-1%
695
+1%
692
-1%
725
+5%
705
-3%
613
-13%
513
-16%
349
-32%
294
-16%
342
+16%
181
-47%
242
+33%
227
-6%
279
+23%
191
-32%
169
-11%
153
-9%
232
+51%
210
-10%
350
+67%
324
-8%
703
+117%
929
+32%
1 182
+27%
1 207
+2%
1 752
+45%
1 354
-23%
1 313
-3%
1 313
+0%
1 643
+25%
1 270
-23%
918
-28%
1 282
+40%
1 663
+30%
1 338
-20%
1 345
+0%
1 389
+3%
1 899
+37%
1 591
-16%
2 096
+32%
2 108
+1%
2 071
-2%
2 070
0%
2 032
-2%
2 055
+1%
2 070
+1%
2 071
+0%
2 127
+3%
2 177
+2%
2 463
+13%
2 567
+4%
2 787
+9%
2 996
+7%
3 057
+2%
3 161
+3%
3 128
-1%
3 125
0%
3 112
0%
3 181
+2%
3 245
+2%
3 347
+3%
3 510
+5%
3 599
+3%
3 650
+1%
3 667
+0%
3 649
0%
3 618
-1%
3 621
+0%
3 746
+3%
3 812
+2%
3 930
+3%
4 063
+3%
4 094
+1%
4 136
+1%
4 040
-2%
3 931
-3%
3 867
-2%
3 760
-3%
3 899
+4%
3 984
+2%
4 061
+2%
4 202
+3%
4 276
+2%
4 510
+5%
4 730
+5%
4 941
+4%
5 207
+5%
5 336
+2%
5 439
+2%
5 506
+1%
5 471
-1%
5 444
0%
5 530
+2%
5 604
+1%
5 629
+0%
Gross Profit
Cost of Revenue
0
0
(478)
0
0
0
(504)
0
0
0
(276)
0
0
0
(179)
(29)
(56)
(73)
(114)
(85)
(115)
(115)
(336)
(475)
(763)
(777)
(1 094)
(1 011)
(938)
(937)
(1 079)
(813)
(569)
(799)
(962)
(730)
(727)
(664)
(825)
(773)
(1 115)
(1 229)
(1 272)
(1 294)
(1 277)
(1 286)
(1 294)
(1 280)
(1 216)
(1 160)
(1 283)
(1 330)
(1 477)
(1 626)
(1 638)
(1 714)
(1 711)
(1 726)
(1 770)
(1 809)
(1 806)
(1 806)
(1 782)
(1 746)
(1 720)
(1 676)
(1 689)
(1 687)
(1 713)
(1 802)
(1 812)
(1 851)
(1 888)
(1 925)
(1 983)
(1 965)
(1 956)
(1 960)
(1 970)
(2 076)
(2 118)
(2 150)
(2 192)
(2 159)
(2 185)
(2 271)
(2 347)
(2 488)
(2 631)
(2 727)
(2 738)
(2 799)
(2 806)
(2 902)
(2 796)
(2 749)
Gross Profit
0
N/A
0
N/A
217
N/A
0
N/A
0
N/A
0
N/A
109
N/A
0
N/A
0
N/A
0
N/A
66
N/A
0
N/A
0
N/A
0
N/A
101
N/A
21
-79%
43
+109%
77
+77%
118
+54%
124
+5%
235
+89%
209
-11%
367
+76%
454
+24%
420
-8%
430
+3%
658
+53%
343
-48%
375
+9%
376
+0%
565
+50%
457
-19%
349
-24%
484
+39%
701
+45%
608
-13%
617
+1%
725
+17%
1 074
+48%
817
-24%
981
+20%
879
-10%
798
-9%
775
-3%
755
-3%
769
+2%
776
+1%
791
+2%
911
+15%
1 018
+12%
1 180
+16%
1 237
+5%
1 310
+6%
1 370
+5%
1 420
+4%
1 447
+2%
1 417
-2%
1 399
-1%
1 342
-4%
1 371
+2%
1 439
+5%
1 541
+7%
1 728
+12%
1 853
+7%
1 930
+4%
1 991
+3%
1 961
-1%
1 931
-2%
1 909
-1%
1 944
+2%
2 000
+3%
2 079
+4%
2 175
+5%
2 169
0%
2 153
-1%
2 075
-4%
1 976
-5%
1 908
-3%
1 790
-6%
1 823
+2%
1 867
+2%
1 911
+2%
2 011
+5%
2 116
+5%
2 325
+10%
2 459
+6%
2 594
+5%
2 719
+5%
2 706
0%
2 712
+0%
2 768
+2%
2 672
-3%
2 639
-1%
2 629
0%
2 808
+7%
2 881
+3%
Operating Income
Operating Expenses
(632)
(645)
(200)
(699)
(756)
(746)
(224)
(626)
(450)
(397)
(116)
(192)
(247)
(223)
(102)
(165)
(113)
(66)
(93)
(81)
(134)
(122)
(258)
(301)
(347)
(355)
(626)
(403)
(404)
(402)
(524)
(385)
(279)
(386)
(494)
(398)
(400)
(412)
(540)
(463)
(591)
(622)
(631)
(634)
(657)
(670)
(705)
(720)
(753)
(742)
(798)
(795)
(827)
(892)
(932)
(987)
(1 003)
(1 022)
(1 008)
(1 041)
(1 047)
(1 052)
(1 163)
(1 080)
(1 101)
(1 136)
(1 063)
(1 174)
(1 189)
(1 224)
(1 256)
(1 290)
(1 352)
(1 397)
(1 433)
(1 459)
(1 459)
(1 449)
(1 450)
(1 470)
(1 488)
(1 502)
(1 578)
(1 594)
(1 615)
(1 598)
(1 639)
(1 598)
(1 617)
(1 705)
(1 824)
(1 845)
(1 877)
(1 898)
(2 033)
(2 100)
Selling, General & Administrative
0
0
(96)
0
0
0
(91)
0
0
0
(43)
0
0
0
(49)
0
0
0
(38)
0
0
0
(107)
0
0
0
(270)
0
0
0
(261)
0
0
0
(249)
(2)
(2)
(2)
(275)
(273)
(273)
(273)
(280)
(279)
(279)
(279)
(544)
(6)
(93)
(156)
(596)
(568)
(566)
(605)
(698)
(414)
(428)
(432)
(759)
(456)
(459)
(456)
(790)
(446)
(444)
(452)
(901)
(465)
(482)
(506)
(948)
(513)
(527)
(537)
(985)
(567)
(566)
(562)
(1 019)
(564)
(566)
(569)
(1 047)
(632)
(638)
(612)
(1 165)
(559)
(562)
(608)
(1 256)
(663)
(682)
(698)
(1 361)
(717)
Depreciation & Amortization
(29)
(30)
(31)
(34)
(37)
(38)
(36)
(31)
(23)
(19)
(25)
(13)
(18)
(17)
(22)
(15)
(14)
(14)
(20)
(18)
(25)
(22)
(39)
(46)
(58)
(59)
(99)
(78)
(76)
(76)
(84)
(65)
(46)
(63)
(79)
(58)
(59)
(60)
(82)
(65)
(83)
(84)
(86)
(87)
(89)
(90)
(91)
(91)
(92)
(92)
(98)
(98)
(103)
(110)
(116)
(126)
(134)
(139)
(140)
(141)
(141)
(141)
(143)
(144)
(146)
(149)
(150)
(151)
(151)
(152)
(153)
(183)
(214)
(248)
(287)
(301)
(313)
(325)
(338)
(346)
(360)
(368)
(373)
(380)
(383)
(386)
(387)
(390)
(394)
(397)
(404)
(413)
(424)
(436)
(448)
(451)
Other Operating Expenses
(603)
(616)
(73)
(665)
(719)
(708)
(97)
(594)
(427)
(378)
(48)
(179)
(230)
(206)
(32)
(149)
(99)
(52)
(36)
(63)
(109)
(100)
(112)
(255)
(290)
(296)
(257)
(325)
(328)
(326)
(180)
(320)
(232)
(324)
(166)
(337)
(339)
(350)
(184)
(125)
(235)
(265)
(266)
(268)
(290)
(300)
(70)
(623)
(569)
(494)
(104)
(128)
(159)
(178)
(118)
(447)
(440)
(451)
(110)
(444)
(447)
(455)
(230)
(490)
(511)
(535)
(12)
(559)
(557)
(565)
(154)
(595)
(612)
(611)
(161)
(590)
(580)
(562)
(93)
(560)
(562)
(565)
(158)
(582)
(594)
(599)
(88)
(650)
(662)
(700)
(164)
(769)
(773)
(765)
(225)
(933)
Operating Income
61
N/A
40
-34%
18
-56%
(7)
N/A
(31)
-337%
(41)
-32%
(115)
-180%
(113)
+2%
(100)
+11%
(103)
-3%
(50)
+51%
(10)
+80%
(6)
+45%
4
N/A
(2)
N/A
(3)
-70%
0
N/A
15
+15 662%
26
+67%
43
+69%
101
+132%
87
-13%
109
+25%
153
+41%
73
-53%
76
+4%
32
-57%
(60)
N/A
(29)
+52%
(26)
+8%
41
N/A
72
+77%
71
-2%
98
+39%
207
+112%
211
+2%
218
+3%
313
+44%
534
+70%
355
-34%
390
+10%
258
-34%
168
-35%
141
-16%
98
-31%
99
+2%
71
-29%
71
0%
158
+123%
275
+75%
383
+39%
442
+16%
483
+9%
478
-1%
488
+2%
460
-6%
414
-10%
377
-9%
334
-11%
330
-1%
392
+19%
489
+25%
566
+16%
773
+37%
829
+7%
854
+3%
898
+5%
757
-16%
720
-5%
720
+0%
744
+3%
789
+6%
823
+4%
772
-6%
720
-7%
616
-14%
516
-16%
459
-11%
340
-26%
353
+4%
379
+7%
409
+8%
433
+6%
522
+21%
711
+36%
862
+21%
954
+11%
1 121
+17%
1 089
-3%
1 007
-8%
944
-6%
827
-12%
761
-8%
731
-4%
774
+6%
781
+1%
Pre-Tax Income
Interest Income Expense
3
2
27
3
0
(1)
(107)
0
0
(36)
(27)
(0)
0
0
(22)
0
0
(0)
(16)
2
(1)
(1)
(0)
35
45
47
(39)
7
(15)
(21)
(161)
(91)
(79)
(43)
42
46
48
24
27
10
15
(8)
(21)
(1)
(3)
24
(11)
10
(39)
(81)
(125)
(103)
(125)
(153)
(238)
(230)
(151)
(167)
(70)
(101)
(186)
(142)
(171)
(9)
(10)
5
72
(94)
(33)
(86)
(147)
(118)
(106)
(35)
40
(2)
(12)
(15)
(41)
71
82
77
89
30
43
25
12
(18)
(26)
(24)
(42)
(69)
(111)
(118)
(93)
(119)
Non-Reccuring Items
0
0
0
0
0
(57)
(136)
(83)
(95)
(38)
(132)
(17)
(5)
(5)
(8)
0
(0)
0
32
32
32
32
(5)
(10)
(19)
(20)
(26)
(24)
(24)
(49)
(222)
(44)
(42)
(16)
(62)
(6)
0
(1)
(1)
61
61
64
(11)
(12)
(12)
(14)
47
141
128
113
187
65
(35)
(12)
(70)
(112)
(95)
(57)
(12)
147
256
302
363
61
9
(63)
(447)
(136)
(22)
(75)
136
76
(20)
(202)
(151)
(346)
(367)
(117)
(178)
71
139
23
72
22
121
49
41
(3)
(234)
(97)
9
(10)
(32)
(104)
(45)
(240)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
(17)
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
34
28
0
(10)
(54)
(58)
0
(156)
(144)
(99)
(1)
(21)
(18)
(14)
3
(9)
(10)
(6)
4
(9)
(6)
(2)
22
(28)
(31)
(36)
51
(41)
(24)
(24)
(56)
(24)
(39)
(34)
3
2
3
(16)
(28)
(41)
2
29
42
55
(19)
(53)
(1)
(51)
(22)
0
(1)
(1)
(1)
(1)
(1)
12
12
12
(2)
(14)
(15)
(15)
2
0
(2)
(2)
(1)
(2)
(1)
0
(1)
2
2
1
(1)
(4)
(0)
0
(1)
3
3
2
0
(4)
(7)
(6)
(6)
1
(0)
(6)
(12)
(5)
(3)
4
(4)
8
Pre-Tax Income
98
N/A
70
-29%
45
-36%
(13)
N/A
(84)
-532%
(156)
-85%
(357)
-128%
(352)
+2%
(339)
+3%
(276)
+19%
(227)
+18%
(48)
+79%
(29)
+41%
(16)
+45%
(28)
-75%
(11)
+59%
(10)
+15%
9
N/A
48
+439%
68
+43%
125
+84%
116
-7%
126
+8%
149
+19%
67
-55%
67
-1%
18
-72%
(118)
N/A
(92)
+22%
(120)
-30%
(397)
-231%
(87)
+78%
(89)
-2%
4
N/A
190
+4 535%
253
+33%
269
+6%
321
+19%
532
+66%
384
-28%
468
+22%
342
-27%
178
-48%
183
+3%
64
-65%
57
-10%
106
+84%
171
+62%
224
+31%
308
+37%
444
+44%
403
-9%
323
-20%
312
-3%
178
-43%
130
-27%
181
+39%
165
-9%
250
+52%
362
+45%
448
+24%
634
+42%
759
+20%
825
+9%
827
+0%
795
-4%
523
-34%
525
+0%
664
+27%
560
-16%
732
+31%
749
+2%
700
-7%
536
-23%
607
+13%
265
-56%
138
-48%
327
+138%
121
-63%
499
+314%
604
+21%
511
-15%
593
+16%
571
-4%
868
+52%
930
+7%
1 001
+8%
1 101
+10%
829
-25%
881
+6%
899
+2%
743
-17%
614
-17%
512
-17%
632
+23%
429
-32%
Net Income
Tax Provision
(25)
(16)
(13)
2
22
39
51
47
37
15
(14)
(2)
(2)
(2)
(0)
(0)
(0)
(0)
(1)
(1)
(9)
(9)
92
72
86
85
(14)
27
21
22
50
17
16
22
(41)
(43)
(46)
(86)
(143)
(114)
(122)
(79)
(34)
(27)
(13)
(29)
(50)
(68)
(91)
(107)
(132)
(125)
(99)
(110)
(90)
(74)
(80)
(67)
(92)
(115)
(163)
(214)
(220)
(196)
(174)
(150)
(60)
(100)
(133)
(126)
(165)
(167)
(150)
(102)
(131)
(60)
(20)
(53)
(1)
(69)
(100)
(80)
(106)
(111)
(182)
(191)
(216)
(239)
(444)
(459)
(459)
(415)
(125)
(83)
(157)
(108)
Income from Continuing Operations
73
54
32
(11)
(62)
(118)
(306)
(305)
(302)
(261)
(242)
(50)
(30)
(17)
(28)
(11)
(10)
9
46
67
116
107
217
221
153
151
5
(92)
(71)
(98)
(348)
(70)
(74)
26
149
210
223
235
389
270
346
264
144
156
51
29
55
103
133
201
312
278
224
202
88
56
102
98
159
247
285
420
539
629
653
645
463
424
531
434
567
582
550
435
476
205
118
275
119
431
504
432
488
460
686
738
785
861
385
422
440
329
490
430
475
322
Income to Minority Interest
(7)
(6)
(2)
2
5
9
9
8
7
4
1
(0)
(1)
(2)
2
(1)
0
1
1
1
1
0
(0)
(0)
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(0)
(0)
(1)
(4)
(2)
(3)
(2)
(1)
(1)
0
(0)
(1)
(2)
(2)
(2)
(1)
0
1
(0)
(1)
(1)
(1)
(0)
(0)
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
0
1
1
1
(1)
(1)
(2)
(1)
0
0
(0)
(0)
(2)
(2)
(3)
(6)
(2)
(4)
5
5
2
0
(6)
4
Net Income (Common)
65
N/A
48
-26%
30
-38%
(10)
N/A
(57)
-489%
(109)
-89%
(298)
-174%
(300)
-1%
(304)
-1%
(266)
+12%
(282)
-6%
(56)
+80%
(32)
+43%
(19)
+42%
(26)
-41%
(13)
+51%
(15)
-15%
4
N/A
43
+924%
73
+70%
136
+86%
127
-7%
230
+81%
234
+2%
161
-31%
159
-1%
1
-100%
(95)
N/A
(78)
+18%
(105)
-34%
(348)
-231%
(70)
+80%
(74)
-5%
26
N/A
149
+479%
210
+41%
222
+6%
234
+5%
385
+64%
268
-30%
342
+28%
261
-24%
143
-45%
155
+8%
51
-67%
28
-44%
55
+93%
102
+86%
131
+29%
200
+52%
323
+62%
309
-4%
280
-10%
256
-9%
112
-56%
59
-47%
81
+37%
80
-2%
158
+99%
247
+56%
285
+15%
420
+48%
540
+28%
629
+16%
652
+4%
645
-1%
463
-28%
424
-8%
530
+25%
433
-18%
567
+31%
582
+3%
550
-5%
435
-21%
478
+10%
206
-57%
117
-43%
273
+133%
118
-57%
429
+265%
504
+17%
432
-14%
488
+13%
459
-6%
683
+49%
736
+8%
782
+6%
856
+9%
383
-55%
418
+9%
444
+6%
334
-25%
491
+47%
430
-13%
469
+9%
325
-31%
EPS (Diluted)
28.4
N/A
20.5
-28%
12.5
-39%
-3.11
N/A
-18.33
-489%
-34.71
-89%
-95.96
-176%
-6.86
+93%
-6.87
0%
-5.66
+18%
-6.95
-23%
-1.37
+80%
-0.78
+43%
-0.36
+54%
-0.49
-36%
-0.27
+45%
-0.11
+59%
0.05
N/A
0.43
+760%
0.24
-44%
0.39
+63%
0.32
-18%
0.75
+134%
0.67
-11%
0.46
-31%
0.45
-2%
0.01
-98%
-0.26
N/A
-0.22
+15%
-0.28
-27%
-1
-257%
-0.2
+80%
-0.21
-5%
0.07
N/A
0.42
+500%
0.59
+40%
0.62
+5%
0.65
+5%
1.08
+66%
0.74
-31%
0.95
+28%
0.73
-23%
0.4
-45%
0.44
+10%
0.15
-66%
0.08
-47%
0.14
+75%
0.26
+86%
0.34
+31%
0.53
+56%
0.85
+60%
0.75
-12%
0.68
-9%
0.62
-9%
0.23
-63%
0.08
-65%
0.17
+113%
0.16
-6%
0.36
+125%
0.53
+47%
0.63
+19%
0.93
+48%
1.05
+13%
1.34
+28%
1.37
+2%
1.32
-4%
0.92
-30%
0.86
-7%
1.07
+24%
0.87
-19%
1.15
+32%
1.13
-2%
1.05
-7%
0.85
-19%
0.92
+8%
0.39
-58%
0.22
-44%
0.52
+136%
0.23
-56%
0.83
+261%
0.98
+18%
0.92
-6%
0.94
+2%
0.89
-5%
1.32
+48%
1.46
+11%
1.51
+3%
1.66
+10%
0.75
-55%
0.81
+8%
0.86
+6%
0.64
-26%
0.94
+47%
0.79
-16%
0.91
+15%
0.65
-29%