Maire S.p.A. (BIT:MAIRE)
Italy · Delayed Price · Currency is EUR 13.60
+0.01 (0.07%)
Nov 12, 2026, 5:35 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 | Sep '26 Sep 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 |
Operating Revenue | 7,366 | 6,958 | 5,861 | 4,232 | 3,423 | 2,844 |
Other Revenue | 68.57 | 68.57 | 14.36 | 9.39 | 12.7 | 9.31 |
| 7,434 | 7,026 | 5,875 | 4,241 | 3,436 | 2,853 | |
Revenue Growth | 7.60% | 19.59% | 38.54% | 23.43% | 20.42% | 10.70% |
Cost of Revenue | 5,859 | 5,626 | 4,677 | 3,271 | 2,644 | 2,197 |
Gross Profit | 1,576 | 1,401 | 1,199 | 970.08 | 791.71 | 656.17 |
Selling, General & Admin | 927.23 | 883.83 | 772.79 | 658.25 | 543.79 | 454.3 |
Other Operating Expenses | 150.05 | 80.75 | 64.15 | 54.93 | 69.43 | 40.78 |
Operating Expenses | 1,152 | 1,032 | 897.46 | 769.72 | 661.38 | 536.27 |
Operating Income | 423.63 | 368.94 | 301.5 | 200.36 | 130.33 | 119.91 |
Interest Expense | -23.08 | -32.09 | -27.34 | -14.96 | -9.27 | -10.14 |
Interest & Investment Income | 9.84 | 21.03 | 25.77 | 0.22 | 0.05 | 8.68 |
Earnings From Equity Investments | -1.24 | -1.24 | -1.72 | 0.13 | 2.16 | - |
Currency Exchange Gain (Loss) | 47.33 | 47.33 | 6.53 | 1.65 | 18.49 | 3.47 |
Other Non Operating Income (Expenses) | 0.99 | 6.8 | -2.42 | -14.33 | -21.83 | -7.45 |
EBT Excluding Unusual Items | 457.47 | 410.77 | 302.34 | 173.07 | 119.92 | 114.47 |
Gain (Loss) on Sale of Investments | 1.87 | - | - | - | - | -2.45 |
Gain (Loss) on Sale of Assets | 0.59 | 0.59 | 0.32 | 0.54 | 3.75 | 0.22 |
Asset Writedown | - | - | - | - | - | -0.01 |
Other Unusual Items | 2.81 | 2.81 | 8.08 | 8.44 | 4.1 | - |
Pretax Income | 463.99 | 415.41 | 311.32 | 186.22 | 129.1 | 113.84 |
Income Tax Expense | 141.36 | 130.89 | 98.92 | 56.71 | 38.74 | 33.36 |
Earnings From Continuing Operations | 322.63 | 284.51 | 212.4 | 129.51 | 90.35 | 80.47 |
Minority Interest in Earnings | -47.04 | -24.24 | -13.72 | -4.15 | -0.46 | 2.83 |
Net Income | 275.59 | 260.27 | 198.68 | 125.36 | 89.89 | 83.3 |
Net Income to Common | 275.59 | 260.27 | 198.68 | 125.36 | 89.89 | 83.3 |
Net Income Growth | 8.21% | 31.00% | 58.49% | 39.45% | 7.91% | 44.12% |
Shares Outstanding (Basic) | 327 | 326 | 328 | 329 | 329 | 328 |
Shares Outstanding (Diluted) | 327 | 326 | 328 | 329 | 329 | 328 |
Shares Change | -0.24% | -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 | 8.48% | 31.87% | 58.52% | 39.46% | 7.88% | 44.20% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 |
Free Cash Flow | 432.12 | 307.46 | 274.73 | 359.44 | 270.93 | 189.09 |
Free Cash Flow Per Share | 1.32 | 0.94 | 0.84 | 1.09 | 0.82 | 0.58 |
Dividend Per Share | 0.585 | 0.585 | 0.356 | 0.197 | 0.124 | 0.183 |
Dividend Growth | 64.33% | 64.33% | 80.71% | 58.87% | -32.24% | 57.76% |
Gross Margin | 21.19% | 19.94% | 20.41% | 22.87% | 23.04% | 23.00% |
Operating Margin | 5.70% | 5.25% | 5.13% | 4.72% | 3.79% | 4.20% |
Profit Margin | 3.71% | 3.70% | 3.38% | 2.96% | 2.62% | 2.92% |
Free Cash Flow Margin | 5.81% | 4.38% | 4.68% | 8.48% | 7.89% | 6.63% |
EBITDA | 452.83 | 392.84 | 321.03 | 219.85 | 147.44 | 132.94 |
EBITDA Margin | 6.09% | 5.59% | 5.46% | 5.18% | 4.29% | 4.66% |
D&A For EBITDA | 29.2 | 23.9 | 19.53 | 19.49 | 17.12 | 13.03 |
EBIT | 423.63 | 368.94 | 301.5 | 200.36 | 130.33 | 119.91 |
EBIT Margin | 5.70% | 5.25% | 5.13% | 4.72% | 3.79% | 4.20% |
Effective Tax Rate | 30.46% | 31.51% | 31.77% | 30.45% | 30.01% | 29.31% |
Revenue as Reported | 7,498 | 7,097 | 5,900 | 4,260 | 3,464 | 2,865 |