Mersen S.A. (EPA:MRN)
France
· Delayed Price · Currency is EUR 24.55
-0.10 (-0.41%)
Aug 15, 2025, 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 | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 1,230 | 1,244 | 1,211 | 1,115 | 922.8 | 847.2 | Upgrade
|
| Revenue Growth (YoY) | 0.23% | 2.70% | 8.62% | 20.81% | 8.92% | -10.84% | Upgrade
|
| Cost of Revenue | 865.6 | 857.8 | 825.5 | 766.8 | 633 | 595.6 | Upgrade
|
| Gross Profit | 364.4 | 385.8 | 385.4 | 348 | 289.8 | 251.6 | Upgrade
|
| Selling, General & Admin | 242.9 | 254.2 | 246.3 | 223.9 | 195.2 | 180.3 | Upgrade
|
| Other Operating Expenses | 2.6 | 0.8 | 2.4 | 1.8 | 1.4 | 2.3 | Upgrade
|
| Operating Expenses | 247.1 | 256.4 | 249.9 | 227.2 | 198 | 184 | Upgrade
|
| Operating Income | 117.3 | 129.4 | 135.5 | 120.8 | 91.8 | 67.6 | Upgrade
|
| Interest Expense | -24 | -21.2 | -16.5 | -10.2 | -9.3 | -10.4 | Upgrade
|
| Interest & Investment Income | 0.5 | 0.9 | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -2.3 | -2.1 | -1 | -1.8 | -0.6 | -0.6 | Upgrade
|
| EBT Excluding Unusual Items | 91.5 | 107 | 118 | 108.8 | 81.9 | 56.6 | Upgrade
|
| Merger & Restructuring Charges | -17.6 | -19 | -1.3 | - | -2.9 | -3.6 | Upgrade
|
| Impairment of Goodwill | - | - | - | -11.4 | - | -17 | Upgrade
|
| Asset Writedown | -1.2 | -1.1 | -1.9 | -4 | - | - | Upgrade
|
| Legal Settlements | - | - | -1.4 | - | - | - | Upgrade
|
| Other Unusual Items | -4.2 | -3.4 | -1.3 | 4 | -2 | -30.8 | Upgrade
|
| Pretax Income | 68.5 | 83.5 | 112.1 | 97.4 | 77 | 5.2 | Upgrade
|
| Income Tax Expense | 18.9 | 22 | 26.2 | 23 | 18.6 | 14 | Upgrade
|
| Earnings From Continuing Operations | 49.6 | 61.5 | 85.9 | 74.4 | 58.4 | -8.8 | Upgrade
|
| Net Income to Company | 49.6 | 61.5 | 85.9 | 74.4 | 58.4 | -8.8 | Upgrade
|
| Minority Interest in Earnings | -0.2 | -2.5 | -4.3 | -6.7 | -4 | -3.2 | Upgrade
|
| Net Income | 49.4 | 59 | 81.6 | 67.7 | 54.4 | -12 | Upgrade
|
| Net Income to Common | 49.4 | 59 | 81.6 | 67.7 | 54.4 | -12 | Upgrade
|
| Net Income Growth | -35.51% | -27.70% | 20.53% | 24.45% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 24 | 24 | 23 | 22 | 21 | 21 | Upgrade
|
| Shares Outstanding (Diluted) | 25 | 25 | 24 | 22 | 21 | 21 | Upgrade
|
| Shares Change (YoY) | 0.34% | 4.45% | 8.73% | 4.00% | 2.34% | -3.39% | Upgrade
|
| EPS (Basic) | 2.03 | 2.43 | 3.50 | 3.14 | 2.62 | -0.58 | Upgrade
|
| EPS (Diluted) | 1.99 | 2.37 | 3.42 | 3.08 | 2.58 | -0.58 | Upgrade
|
| EPS Growth | -35.48% | -30.70% | 11.04% | 19.38% | - | - | Upgrade
|
| Free Cash Flow | 32.8 | -10.3 | 3 | 8.2 | 29.6 | 74.3 | Upgrade
|
| Free Cash Flow Per Share | 1.32 | -0.41 | 0.13 | 0.37 | 1.40 | 3.60 | Upgrade
|
| Dividend Per Share | 0.900 | 0.900 | 1.250 | 1.250 | 1.000 | 0.650 | Upgrade
|
| Dividend Growth | -28.00% | -28.00% | - | 25.00% | 53.85% | - | Upgrade
|
| Gross Margin | 29.63% | 31.02% | 31.83% | 31.22% | 31.40% | 29.70% | Upgrade
|
| Operating Margin | 9.54% | 10.41% | 11.19% | 10.84% | 9.95% | 7.98% | Upgrade
|
| Profit Margin | 4.02% | 4.74% | 6.74% | 6.07% | 5.90% | -1.42% | Upgrade
|
| Free Cash Flow Margin | 2.67% | -0.83% | 0.25% | 0.74% | 3.21% | 8.77% | Upgrade
|
| EBITDA | 177.4 | 191.4 | 188.7 | 173 | 136.3 | 108.6 | Upgrade
|
| EBITDA Margin | 14.42% | 15.39% | 15.58% | 15.52% | 14.77% | 12.82% | Upgrade
|
| D&A For EBITDA | 60.1 | 62 | 53.2 | 52.2 | 44.5 | 41 | Upgrade
|
| EBIT | 117.3 | 129.4 | 135.5 | 120.8 | 91.8 | 67.6 | Upgrade
|
| EBIT Margin | 9.54% | 10.41% | 11.19% | 10.84% | 9.95% | 7.98% | Upgrade
|
| Effective Tax Rate | 27.59% | 26.35% | 23.37% | 23.61% | 24.16% | 269.23% | Upgrade
|
Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.