Masterplast Nyrt. (BUD:MASTERPLAST)
Hungary · Delayed Price · Currency is HUF 2,800.00
0.00 (0.00%)
At close: Nov 3, 2026
Masterplast Nyrt. 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 |
| 197.36 | 171.15 | 136.14 | 145.2 | 201.78 | 191.49 | |
Revenue Growth | 37.50% | 25.72% | -6.24% | -28.04% | 5.38% | 56.10% |
Cost of Revenue | 153.61 | 140.34 | 107.28 | 128.17 | 154.66 | 146.61 |
Gross Profit | 43.75 | 30.81 | 28.86 | 17.03 | 47.12 | 44.87 |
Selling, General & Admin | 27.46 | 23.55 | 24.02 | 21.67 | 23.53 | 18.45 |
Other Operating Expenses | -1.86 | -1.85 | 2.71 | 1.51 | 4.33 | 3.35 |
Operating Expenses | 32.58 | 29.28 | 34.26 | 29.6 | 33.32 | 26.35 |
Operating Income | 11.18 | 1.53 | -5.4 | -12.57 | 13.81 | 18.52 |
Interest Expense | -3.29 | -3.21 | -3.25 | -3.29 | -2.51 | -1.71 |
Interest & Investment Income | 0.8 | 0.47 | 0.77 | 1.26 | 1.06 | 0.35 |
Earnings From Equity Investments | -8.43 | -8.89 | -0.08 | 0.46 | 0.33 | 0.26 |
Currency Exchange Gain (Loss) | -0.65 | -2.38 | 2.4 | -4.13 | 2.67 | 1.32 |
Other Non Operating Income (Expenses) | -1.07 | -1.07 | 0.11 | 1.62 | 1.27 | -0.19 |
EBT Excluding Unusual Items | -1.47 | -13.56 | -5.46 | -16.64 | 16.62 | 18.55 |
Gain (Loss) on Sale of Assets | 0.07 | 0.07 | 0.1 | 0.02 | 1.32 | 0.02 |
Pretax Income | -1.4 | -13.49 | -5.36 | -16.62 | 17.94 | 18.57 |
Income Tax Expense | 2.61 | 1.37 | -0.72 | -1.01 | 2.24 | 2.5 |
Earnings From Continuing Operations | -4.01 | -14.86 | -4.64 | -15.61 | 15.7 | 16.07 |
Minority Interest in Earnings | -0.21 | -0.14 | -0.18 | -0.2 | -0.01 | -0.21 |
Net Income | -4.22 | -15 | -4.83 | -15.81 | 15.69 | 15.86 |
Net Income to Common | -4.22 | -15 | -4.83 | -15.81 | 15.69 | 15.86 |
Net Income Growth | - | - | - | - | -1.07% | 174.98% |
Shares Outstanding (Basic) | 19 | 18 | 17 | 17 | 15 | 14 |
Shares Outstanding (Diluted) | 19 | 18 | 17 | 17 | 15 | 14 |
Shares Change | 6.13% | 11.29% | -0.08% | 11.54% | 3.30% | 0.07% |
EPS (Basic) | -0.22 | -0.81 | -0.29 | -0.95 | 1.05 | 1.10 |
EPS (Diluted) | -0.22 | -0.81 | -0.29 | -0.95 | 1.05 | 1.10 |
EPS Growth | - | - | - | - | -4.54% | 175.00% |
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 | 4.96 | 4.86 | -12.4 | 4.46 | -33.95 | -47.31 |
Free Cash Flow Per Share | 0.26 | 0.26 | -0.75 | 0.27 | -2.28 | -3.29 |
Dividend Per Share | - | - | - | - | - | 0.149 |
Dividend Growth | - | - | - | - | - | 23.00% |
Gross Margin | 22.17% | 18.00% | 21.20% | 11.73% | 23.35% | 23.43% |
Operating Margin | 5.66% | 0.89% | -3.97% | -8.65% | 6.84% | 9.67% |
Profit Margin | -2.14% | -8.77% | -3.54% | -10.89% | 7.78% | 8.28% |
Free Cash Flow Margin | 2.51% | 2.84% | -9.11% | 3.07% | -16.83% | -24.70% |
EBITDA | 18.16 | 9.12 | 2.12 | -6.14 | 19.27 | 23.07 |
EBITDA Margin | 9.20% | 5.33% | 1.56% | -4.23% | 9.55% | 12.05% |
D&A For EBITDA | 6.98 | 7.59 | 7.52 | 6.42 | 5.46 | 4.56 |
EBIT | 11.18 | 1.53 | -5.4 | -12.57 | 13.81 | 18.52 |
EBIT Margin | 5.66% | 0.89% | -3.97% | -8.65% | 6.84% | 9.67% |
Effective Tax Rate | - | - | - | - | 12.48% | 13.46% |