Maire S.p.A. (BIT:MAIRE)
Italy · Delayed Price · Currency is EUR 12.81
-0.08 (-0.62%)
Aug 3, 2026, 2:35 PM CET
Maire Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 7,335 | 7,097 | 5,900 | 4,260 | 3,464 | 2,865 | |
Revenue Growth | 9.14% | 20.28% | 38.51% | 22.98% | 20.91% | 8.89% |
Cost of Revenue | 5,791 | 5,626 | 4,677 | 3,271 | 2,644 | 2,197 |
Gross Profit | 1,543 | 1,471 | 1,224 | 988.47 | 819.41 | 667.58 |
Selling, General & Admin | 837.41 | 808.94 | 720.67 | 618.43 | 509.41 | 427.53 |
Depreciation & Amortization Expenses | 71.34 | 67.39 | 60.53 | 56.54 | 48.17 | 41.19 |
Other Operating Expenses | 173.83 | 163.67 | 120.72 | 96.96 | 103.84 | 68.91 |
Total Operating Expenses | 1,083 | 1,040 | 901.92 | 771.93 | 661.42 | 537.62 |
Operating Income | 460.82 | 430.99 | 321.61 | 216.54 | 157.99 | 129.96 |
Interest Income | 63.83 | 77.45 | 62.89 | 39.81 | 20.07 | 20.45 |
Interest Expense | -89.65 | -91.79 | -71.46 | -70.26 | -51.12 | -34.13 |
Other Non-Operating Income (Expense) | 11.83 | -1.24 | -1.72 | 0.13 | 2.16 | -2.45 |
Total Non-Operating Income (Expense) | -13.99 | -15.58 | -10.28 | -30.33 | -28.89 | -16.12 |
Pretax Income | 446.83 | 415.41 | 311.32 | 186.22 | 129.1 | 113.84 |
Provision for Income Taxes | 138.01 | 130.89 | 98.92 | 56.71 | 38.74 | 33.36 |
Net Income | 308.82 | 284.51 | 212.4 | 129.51 | 90.35 | 80.47 |
Minority Interest in Earnings | 37.34 | 24.24 | 13.72 | 4.15 | 0.46 | -2.83 |
Net Income to Common | 271.48 | 260.27 | 198.68 | 125.36 | 89.89 | 83.3 |
Net Income Growth | 15.77% | 31.00% | 58.49% | 39.45% | 7.91% | 44.12% |
Shares Outstanding (Basic) | 324 | 326 | 328 | 329 | 329 | 328 |
Shares Outstanding (Diluted) | 324 | 326 | 328 | 329 | 329 | 328 |
Shares Change | -1.44% | -0.66% | -0.02% | -0.00% | 0.03% | -0.06% |
EPS (Basic) | 0.84 | 0.80 | 0.60 | 0.38 | 0.27 | 0.25 |
EPS (Diluted) | 0.84 | 0.80 | 0.60 | 0.38 | 0.27 | 0.25 |
EPS Growth | 17.32% | 31.90% | 57.96% | 39.78% | 7.87% | 44.32% |
Free Cash Flow | 466.82 | 307.46 | 274.73 | 359.44 | 270.93 | 189.09 |
Free Cash Flow Growth | 109.01% | 11.91% | -23.57% | 32.67% | 43.28% | - |
Free Cash Flow Per Share | 1.44 | 0.94 | 0.84 | 1.09 | 0.82 | 0.58 |
Dividends Per Share | - | 0.585 | 0.356 | 0.197 | 0.124 | 0.183 |
Dividend Growth | - | 64.33% | 80.71% | 58.87% | -32.24% | 57.76% |
Gross Margin | 21.04% | 20.73% | 20.74% | 23.21% | 23.66% | 23.30% |
Operating Margin | 6.28% | 6.07% | 5.45% | 5.08% | 4.56% | 4.54% |
Profit Margin | 4.21% | 4.01% | 3.60% | 3.04% | 2.61% | 2.81% |
FCF Margin | 6.36% | 4.33% | 4.66% | 8.44% | 7.82% | 6.60% |
EBITDA | 532.16 | 498.37 | 382.14 | 273.08 | 206.15 | 171.15 |
EBITDA Margin | 7.26% | 7.02% | 6.48% | 6.41% | 5.95% | 5.97% |
EBIT | 460.82 | 430.99 | 321.61 | 216.54 | 157.99 | 129.96 |
EBIT Margin | 6.28% | 6.07% | 5.45% | 5.08% | 4.56% | 4.54% |
Effective Tax Rate | 30.89% | 31.51% | 31.77% | 30.45% | 30.01% | 29.31% |