Mersen S.A. (EPA:MRN)
France
· Delayed Price · Currency is EUR 28.44
-0.02 (-0.07%)
Apr 28, 2026, 5:35 PM CET
Mersen Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 1,186 | 1,244 | 1,211 | 1,115 | 922.8 | Upgrade
|
| Revenue Growth (YoY) | -4.60% | 2.70% | 8.62% | 20.81% | 8.92% | Upgrade
|
| Cost of Revenue | 834.7 | 857.8 | 825.5 | 766.8 | 633 | Upgrade
|
| Gross Profit | 351.7 | 385.8 | 385.4 | 348 | 289.8 | Upgrade
|
| Selling, General & Admin | 239.8 | 254.2 | 246.3 | 223.9 | 195.2 | Upgrade
|
| Amortization of Goodwill & Intangibles | 1.9 | 1.4 | 1.2 | 1.5 | 1.4 | Upgrade
|
| Other Operating Expenses | 1.8 | 0.8 | 2.4 | 1.8 | 1.4 | Upgrade
|
| Operating Expenses | 243.5 | 256.4 | 249.9 | 227.2 | 198 | Upgrade
|
| Operating Income | 108.2 | 129.4 | 135.5 | 120.8 | 91.8 | Upgrade
|
| Interest Expense | -24.3 | -21.2 | -16.5 | -10.2 | -9.3 | Upgrade
|
| Interest & Investment Income | 0.9 | 0.9 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -1.4 | -2.1 | -1 | -1.8 | -0.6 | Upgrade
|
| EBT Excluding Unusual Items | 83.4 | 107 | 118 | 108.8 | 81.9 | Upgrade
|
| Merger & Restructuring Charges | -5 | -16.7 | -1.3 | - | -2.9 | Upgrade
|
| Impairment of Goodwill | - | - | - | -11.4 | - | Upgrade
|
| Asset Writedown | -44.7 | -1.1 | -1.9 | -4 | - | Upgrade
|
| Legal Settlements | - | -3 | -1.4 | - | - | Upgrade
|
| Other Unusual Items | -3.1 | -2.7 | -1.3 | 4 | -2 | Upgrade
|
| Pretax Income | 30.6 | 83.5 | 112.1 | 97.4 | 77 | Upgrade
|
| Income Tax Expense | 17.8 | 22 | 26.2 | 23 | 18.6 | Upgrade
|
| Earnings From Continuing Operations | 12.8 | 61.5 | 85.9 | 74.4 | 58.4 | Upgrade
|
| Net Income to Company | 12.8 | 61.5 | 85.9 | 74.4 | 58.4 | Upgrade
|
| Minority Interest in Earnings | 1.3 | -2.5 | -4.3 | -6.7 | -4 | Upgrade
|
| Net Income | 14.1 | 59 | 81.6 | 67.7 | 54.4 | Upgrade
|
| Net Income to Common | 14.1 | 59 | 81.6 | 67.7 | 54.4 | Upgrade
|
| Net Income Growth | -76.10% | -27.70% | 20.53% | 24.45% | - | Upgrade
|
| Shares Outstanding (Basic) | 24 | 24 | 23 | 22 | 21 | Upgrade
|
| Shares Outstanding (Diluted) | 25 | 25 | 24 | 22 | 21 | Upgrade
|
| Shares Change (YoY) | -0.45% | 4.45% | 8.73% | 4.00% | 2.34% | Upgrade
|
| EPS (Basic) | 0.58 | 2.43 | 3.50 | 3.14 | 2.62 | Upgrade
|
| EPS (Diluted) | 0.57 | 2.37 | 3.42 | 3.08 | 2.58 | Upgrade
|
| EPS Growth | -75.95% | -30.70% | 11.04% | 19.38% | - | Upgrade
|
| Free Cash Flow | 56.7 | -10.3 | 3 | 8.2 | 29.6 | Upgrade
|
| Free Cash Flow Per Share | 2.28 | -0.41 | 0.13 | 0.37 | 1.40 | Upgrade
|
| Dividend Per Share | 0.900 | 0.900 | 1.250 | 1.250 | 1.000 | Upgrade
|
| Dividend Growth | - | -28.00% | - | 25.00% | 53.85% | Upgrade
|
| Gross Margin | 29.64% | 31.02% | 31.83% | 31.22% | 31.40% | Upgrade
|
| Operating Margin | 9.12% | 10.41% | 11.19% | 10.84% | 9.95% | Upgrade
|
| Profit Margin | 1.19% | 4.74% | 6.74% | 6.07% | 5.90% | Upgrade
|
| Free Cash Flow Margin | 4.78% | -0.83% | 0.25% | 0.74% | 3.21% | Upgrade
|
| EBITDA | 176.5 | 191.4 | 188.7 | 173 | 136.3 | Upgrade
|
| EBITDA Margin | 14.88% | 15.39% | 15.58% | 15.52% | 14.77% | Upgrade
|
| D&A For EBITDA | 68.3 | 62 | 53.2 | 52.2 | 44.5 | Upgrade
|
| EBIT | 108.2 | 129.4 | 135.5 | 120.8 | 91.8 | Upgrade
|
| EBIT Margin | 9.12% | 10.41% | 11.19% | 10.84% | 9.95% | Upgrade
|
| Effective Tax Rate | 58.17% | 26.35% | 23.37% | 23.61% | 24.16% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.