Maire S.p.A. (BIT:MAIRE)

Maire Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	5,861	4,232	3,423	2,844	2,569
Other Revenue	14.36	9.39	12.7	9.31	8.29
Revenue	5,875	4,241	3,436	2,853	2,578
Revenue Growth (YoY)	38.54%	23.43%	20.42%	10.70%	-22.21%
Cost of Revenue	4,677	3,271	2,644	2,197	2,021
Gross Profit	1,199	970.08	791.71	656.17	556.74
Selling, General & Admin	772.79	658.25	543.79	454.3	399.13
Other Operating Expenses	68.07	54.93	69.43	40.78	36.65
Operating Expenses	901.39	769.72	661.38	536.27	482.93
Operating Income	297.58	200.36	130.33	119.91	73.81
Interest Expense	-27.34	-14.96	-9.27	-10.14	-11.43
Interest & Investment Income	0.4	0.22	0.05	8.68	7.29
Earnings From Equity Investments	-1.72	0.13	2.16	-	0.96
Currency Exchange Gain (Loss)	10.46	1.65	18.49	3.47	45.61
Other Non Operating Income (Expenses)	22.96	-14.33	-21.83	-7.45	-41.55
EBT Excluding Unusual Items	302.34	173.07	119.92	114.47	74.7
Gain (Loss) on Sale of Investments	-	-	-	-2.45	-
Gain (Loss) on Sale of Assets	0.32	0.54	3.75	0.22	0.21
Asset Writedown	-	-	-	-0.01	-1.4
Other Unusual Items	8.08	8.44	4.1	-	2.33
Pretax Income	311.32	186.22	129.1	113.84	78.81
Income Tax Expense	98.92	56.71	38.74	33.36	24.61
Earnings From Continuing Operations	212.4	129.51	90.35	80.47	54.21
Minority Interest in Earnings	-13.72	-4.15	-0.46	2.83	3.59
Net Income	198.68	125.36	89.89	83.3	57.8
Net Income to Common	198.68	125.36	89.89	83.3	57.8
Net Income Growth	58.49%	39.45%	7.91%	44.12%	-48.84%
Shares Outstanding (Basic)	328	329	329	328	329
Shares Outstanding (Diluted)	328	329	329	328	329
Shares Change (YoY)	-0.02%	-0.00%	0.03%	-0.06%	-
EPS (Basic)	0.60	0.38	0.27	0.25	0.18
EPS (Diluted)	0.60	0.38	0.27	0.25	0.18
EPS Growth	58.52%	39.46%	7.88%	44.20%	-48.84%
Free Cash Flow	274.73	359.44	270.93	189.09	-23.56
Free Cash Flow Per Share	0.84	1.09	0.82	0.58	-0.07
Dividend Per Share	0.356	0.197	0.124	0.183	0.116
Dividend Growth	80.71%	58.87%	-32.24%	57.76%	-
Gross Margin	20.41%	22.87%	23.04%	23.00%	21.60%
Operating Margin	5.07%	4.72%	3.79%	4.20%	2.86%
Profit Margin	3.38%	2.96%	2.62%	2.92%	2.24%
Free Cash Flow Margin	4.68%	8.48%	7.89%	6.63%	-0.91%
EBITDA	317.11	219.85	147.44	132.94	92.03
EBITDA Margin	5.40%	5.18%	4.29%	4.66%	3.57%
D&A For EBITDA	19.53	19.49	17.12	13.03	18.22
EBIT	297.58	200.36	130.33	119.91	73.81
EBIT Margin	5.07%	4.72%	3.79%	4.20%	2.86%
Effective Tax Rate	31.77%	30.45%	30.01%	29.31%	31.22%
Revenue as Reported	5,900	4,260	3,464	2,865	2,631

Updated Mar 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.