Mowi ASA
OSE:MOWI.OL
186.35 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 5,478.3 | 4,907.3 | 4,165.9 | 3,732.2 | 4,074.2 | 3,749.8 | 3,626.1 | 3,502.8 | 2,883.293 | 2,798.455 | 2,283.572 | 2,094.257 | 2,085.388 | 1,942.951 | 1,746.445 | 1,389.353 | 1,768.075 | 688.36 | 232.685 | 283.421 | 325.642 | 425.816 | 449.146 |
| Cost of Revenue
| 2,700.7 | 2,233.6 | 2,071.7 | 2,116 | 2,110.3 | 1,665.8 | 2,028.8 | 526.4 | 1,214.2 | 958.948 | 462.042 | 1,261.728 | 1,085.635 | 983.626 | 1,046.756 | 891.533 | 1,154.296 | 332.373 | 120.821 | 185.716 | 276.46 | 383.949 | 327.841 |
| Gross Profit
| 2,777.6 | 2,673.7 | 2,094.2 | 1,616.2 | 1,963.9 | 2,084 | 1,597.3 | 2,976.4 | 1,669.093 | 1,839.507 | 1,821.53 | 832.529 | 999.752 | 959.325 | 699.688 | 497.82 | 613.779 | 355.986 | 111.864 | 97.705 | 49.182 | 41.867 | 121.305 |
| Gross Profit Ratio
| 0.507 | 0.545 | 0.503 | 0.433 | 0.482 | 0.556 | 0.441 | 0.85 | 0.579 | 0.657 | 0.798 | 0.398 | 0.479 | 0.494 | 0.401 | 0.358 | 0.347 | 0.517 | 0.481 | 0.345 | 0.151 | 0.098 | 0.27 |
| Reseach & Development Expenses
| 35.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 94.2 | 86.4 | 86.6 | 83.9 | 74.3 | 64.4 | 59.6 | 46.4 | 43.639 | 42.452 | 39.403 | 31.84 | 0 | 0 | 0 | 0 | 272.861 | 1.491 | 0 | 0 | 41.146 | 55.438 | 54.599 |
| Selling & Marketing Expenses
| 24.5 | 25.5 | 24.7 | 14.5 | 11.1 | 10.7 | 8.9 | 7.2 | 9.396 | 10.972 | 9.3 | 6.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 118.7 | 111.9 | 111.3 | 98.4 | 85.4 | 75.1 | 68.5 | 53.6 | 53.035 | 53.424 | 48.702 | 38.734 | 0 | 0 | 0 | 0 | 272.861 | 1.491 | 0 | 0 | 41.146 | 55.438 | 54.599 |
| Other Expenses
| -57.3 | 1,469.5 | 1,331.5 | 1,315.7 | 1,284.1 | -1 | 0.3 | -868.3 | -424.239 | -629.001 | -523.712 | 674.399 | 831.929 | 387.531 | 518.301 | 625.435 | 264.177 | -5.769 | 92.676 | 103.831 | 9.393 | -160.177 | 65.976 |
| Operating Expenses
| 1,739.1 | 1,581.4 | 1,442.8 | 1,414.1 | 1,369.5 | 1,192.4 | 1,040.1 | 1,156.2 | 924.343 | 816.627 | 728.893 | 713.132 | 831.929 | 387.531 | 518.301 | 625.435 | 537.038 | 249.289 | 92.676 | 103.831 | -114.372 | -104.739 | 120.575 |
| Operating Income
| 1,029.5 | 1,124.7 | 737.4 | 203.5 | 617 | 925.4 | 484.9 | 991.2 | 321.811 | 401.887 | 555.112 | 131.193 | 167.823 | 571.794 | 181.387 | -127.615 | 76.741 | 101.658 | 47.572 | -6.125 | 163.554 | 146.607 | 0.73 |
| Operating Income Ratio
| 0.188 | 0.229 | 0.177 | 0.055 | 0.151 | 0.247 | 0.134 | 0.283 | 0.112 | 0.144 | 0.243 | 0.063 | 0.08 | 0.294 | 0.104 | -0.092 | 0.043 | 0.148 | 0.204 | -0.022 | 0.502 | 0.344 | 0.002 |
| Total Other Income Expenses Net
| -130.8 | -123.8 | -144 | -82.9 | -9.6 | -159.4 | -34.6 | -1,061 | -511.653 | -858.437 | -680.941 | -12.514 | 10.936 | -27.92 | 18.608 | -208.348 | -58.164 | 16.371 | 28.384 | -22.082 | 52.643 | 92.824 | 0.679 |
| Income Before Tax
| 898.7 | 1,000.9 | 593.4 | 120.6 | 607.4 | 732.2 | 522.6 | 759.2 | 233.097 | 164.443 | 411.696 | 106.883 | 178.759 | 543.874 | 199.995 | -335.963 | 18.577 | 123.068 | 47.572 | -28.207 | 216.197 | 239.431 | 1.409 |
| Income Before Tax Ratio
| 0.164 | 0.204 | 0.142 | 0.032 | 0.149 | 0.195 | 0.144 | 0.217 | 0.081 | 0.059 | 0.18 | 0.051 | 0.086 | 0.28 | 0.115 | -0.242 | 0.011 | 0.179 | 0.204 | -0.1 | 0.664 | 0.562 | 0.003 |
| Income Tax Expense
| 459.2 | 215.5 | 105.5 | 1.4 | 131.2 | 165 | 59.9 | 219.9 | 85.374 | 83.178 | 122.268 | 50.99 | 33.828 | 146.303 | 43.155 | -42.164 | 13.914 | -89.56 | 1.253 | 0.371 | 13.702 | -52.847 | 13.488 |
| Net Income
| 444.4 | 782.4 | 487.6 | 117.5 | 477.6 | 566.6 | 462.5 | 539.6 | 147.452 | 103.486 | 299.49 | 55.338 | 144.931 | 397.571 | 156.841 | -293.799 | 0.643 | 225.226 | 43.152 | -30.502 | -268.94 | -186.584 | -14.897 |
| Net Income Ratio
| 0.081 | 0.159 | 0.117 | 0.031 | 0.117 | 0.151 | 0.128 | 0.154 | 0.051 | 0.037 | 0.131 | 0.026 | 0.069 | 0.205 | 0.09 | -0.211 | 0 | 0.327 | 0.185 | -0.108 | -0.826 | -0.438 | -0.033 |
| EPS
| 0.86 | 1.51 | 0.94 | 0.23 | 0.92 | 1.15 | 0.97 | 1.2 | 0.36 | 0.27 | 0.79 | 0.15 | 0.4 | 1.11 | 0.45 | -0.84 | 0.002 | 0.74 | 0.44 | -0.99 | -10.33 | -852.76 | -76 |
| EPS Diluted
| 0.86 | 1.51 | 0.94 | 0.23 | 0.92 | 1.15 | 0.86 | 1.2 | 0.36 | 0.27 | 0.79 | 0.15 | 0.4 | 1.11 | 0.45 | -0.84 | 0.002 | 0.74 | 0.43 | -0.93 | -10.33 | -852.76 | -76 |
| EBITDA
| 1,433.3 | 1,511.3 | 1,110.6 | 541.6 | 960 | 931.3 | 815.5 | 957.4 | 417.029 | 348.186 | 613.472 | 269.862 | 337.534 | 657.166 | 440.435 | -27.835 | 178.059 | 213.845 | 55.741 | 22.02 | 418.762 | 450.143 | 69.266 |
| EBITDA Ratio
| 0.262 | 0.308 | 0.267 | 0.145 | 0.236 | 0.248 | 0.225 | 0.273 | 0.145 | 0.124 | 0.269 | 0.129 | 0.162 | 0.338 | 0.252 | -0.02 | 0.101 | 0.311 | 0.24 | 0.078 | 1.286 | 1.057 | 0.154 |