Mears Group plc (LON:MER)
London
· Delayed Price · Currency is GBP · Price in GBX 391.00
+5.00 (1.30%)
Apr 28, 2026, 4:47 PM GMT
Mears Group Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. 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 | 1,135 | 1,133 | 1,089 | 959.61 | 878.42 | Upgrade
|
| Revenue Growth (YoY) | 0.26% | 3.96% | 13.52% | 9.24% | 9.01% | Upgrade
|
| Cost of Revenue | 869.62 | 879.26 | 870.56 | 763.93 | 697.93 | Upgrade
|
| Gross Profit | 265.84 | 253.25 | 218.77 | 195.69 | 180.49 | Upgrade
|
| Selling, General & Admin | 187.21 | 178.58 | 164.06 | 152.26 | 147.29 | Upgrade
|
| Amortization of Goodwill & Intangibles | 2.25 | 2.24 | 1.88 | 2.3 | 9.78 | Upgrade
|
| Operating Expenses | 189.46 | 180.82 | 165.93 | 154.56 | 157.07 | Upgrade
|
| Operating Income | 76.38 | 72.43 | 52.84 | 41.12 | 23.42 | Upgrade
|
| Interest Expense | -16.08 | -13.75 | -11.18 | -8.3 | -8.67 | Upgrade
|
| Interest & Investment Income | 3.28 | 4.44 | 4.78 | 1.26 | 0.33 | Upgrade
|
| Earnings From Equity Investments | 0.01 | 1.01 | 0.49 | 0.86 | 0.86 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | - | 0.4 | Upgrade
|
| EBT Excluding Unusual Items | 63.59 | 64.14 | 46.92 | 34.94 | 16.33 | Upgrade
|
| Merger & Restructuring Charges | -0.1 | - | - | - | - | Upgrade
|
| Pretax Income | 63.49 | 64.14 | 46.92 | 34.94 | 16.33 | Upgrade
|
| Income Tax Expense | 17.55 | 17.21 | 10.26 | 6.44 | 3.19 | Upgrade
|
| Earnings From Continuing Operations | 45.94 | 46.94 | 36.66 | 28.5 | 13.14 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | 0.49 | 1.12 | Upgrade
|
| Net Income to Company | 45.94 | 46.94 | 36.66 | 29 | 14.26 | Upgrade
|
| Minority Interest in Earnings | 0.28 | -0.41 | -1.46 | -0.69 | -0.14 | Upgrade
|
| Net Income | 46.22 | 46.53 | 35.2 | 28.31 | 14.12 | Upgrade
|
| Net Income to Common | 46.22 | 46.53 | 35.2 | 28.31 | 14.12 | Upgrade
|
| Net Income Growth | -0.65% | 32.16% | 24.37% | 100.49% | -68.28% | Upgrade
|
| Shares Outstanding (Basic) | 83 | 93 | 107 | 111 | 111 | Upgrade
|
| Shares Outstanding (Diluted) | 86 | 95 | 110 | 113 | 113 | Upgrade
|
| Shares Change (YoY) | -9.88% | -13.61% | -2.87% | 0.37% | 2.26% | Upgrade
|
| EPS (Basic) | 0.56 | 0.50 | 0.33 | 0.26 | 0.13 | Upgrade
|
| EPS (Diluted) | 0.54 | 0.49 | 0.32 | 0.25 | 0.12 | Upgrade
|
| EPS Growth | 10.23% | 52.97% | 28.04% | 99.69% | -68.98% | Upgrade
|
| Free Cash Flow | 67.41 | 98.99 | 111.55 | 102.88 | 49.08 | Upgrade
|
| Free Cash Flow Per Share | 0.79 | 1.04 | 1.01 | 0.91 | 0.43 | Upgrade
|
| Dividend Per Share | 0.175 | 0.160 | 0.130 | 0.105 | 0.080 | Upgrade
|
| Dividend Growth | 9.38% | 23.08% | 23.81% | 31.25% | - | Upgrade
|
| Gross Margin | 23.41% | 22.36% | 20.08% | 20.39% | 20.55% | Upgrade
|
| Operating Margin | 6.73% | 6.40% | 4.85% | 4.29% | 2.67% | Upgrade
|
| Profit Margin | 4.07% | 4.11% | 3.23% | 2.95% | 1.61% | Upgrade
|
| Free Cash Flow Margin | 5.94% | 8.74% | 10.24% | 10.72% | 5.59% | Upgrade
|
| EBITDA | 83.4 | 79.46 | 60.39 | 49.39 | 36.69 | Upgrade
|
| EBITDA Margin | 7.34% | 7.02% | 5.54% | 5.15% | 4.18% | Upgrade
|
| D&A For EBITDA | 7.03 | 7.03 | 7.55 | 8.27 | 13.27 | Upgrade
|
| EBIT | 76.38 | 72.43 | 52.84 | 41.12 | 23.42 | Upgrade
|
| EBIT Margin | 6.73% | 6.40% | 4.85% | 4.29% | 2.67% | Upgrade
|
| Effective Tax Rate | 27.64% | 26.82% | 21.86% | 18.43% | 19.54% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.