Moury Construct SA (EBR:MOUR)

Moury Construct Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	249.55	186.34	194.03	155.35	134.82
Other Revenue	-	-	-0	-	-
Revenue	249.55	186.34	194.03	155.35	134.82
Revenue Growth (YoY)	33.92%	-3.96%	24.89%	15.23%	4.84%
Cost of Revenue	187.65	135.08	144.54	117.91	101.66
Gross Profit	61.9	51.26	49.49	37.44	33.16
Selling, General & Admin	22.99	21.95	19.91	14.72	13.54
Other Operating Expenses	-1.65	-1.61	-2.03	-2.48	-0.45
Operating Expenses	23.64	22.78	20.3	14.13	14.9
Operating Income	38.26	28.48	29.19	23.31	18.27
Interest Expense	-1.05	-0.12	-0.09	-0.03	-0.02
Interest & Investment Income	9.53	2.56	1.29	0.38	0.18
Earnings From Equity Investments	-0.44	-0.19	0.12	-0.01	-0.01
Other Non Operating Income (Expenses)	0	-0.08	-0.29	-0.15	-0.16
EBT Excluding Unusual Items	46.31	30.65	30.21	23.5	18.26
Gain (Loss) on Sale of Investments	-	1.53	1.42	-0.61	0.49
Gain (Loss) on Sale of Assets	-	0.05	0.03	-0.05	0.07
Asset Writedown	-0.12	0.16	0.03	-	0.36
Other Unusual Items	-	0.2	0.6	0.51	-1.55
Pretax Income	46.19	32.78	32.58	23.45	17.76
Income Tax Expense	11.71	8.36	8.2	6.18	4.75
Earnings From Continuing Operations	34.48	24.42	24.38	17.27	13.01
Minority Interest in Earnings	-0	-0	-0	-	-
Net Income	34.47	24.42	24.38	17.27	13.01
Net Income to Common	34.47	24.42	24.38	17.27	13.01
Net Income Growth	41.16%	0.19%	41.15%	32.79%	43.04%
Shares Outstanding (Basic)	0	0	0	0	0
Shares Outstanding (Diluted)	0	0	0	0	0
Shares Change (YoY)	-0.22%	-0.07%	0.60%	-	-
EPS (Basic)	87.27	61.68	61.52	43.85	33.02
EPS (Diluted)	87.27	61.68	61.50	43.85	33.00
EPS Growth	41.48%	0.29%	40.25%	32.88%	42.94%
Free Cash Flow	-	19.03	42.86	8	9.65
Free Cash Flow Per Share	-	48.05	108.19	20.31	24.51
Dividend Per Share	14.200	12.500	11.000	9.700	8.400
Dividend Growth	13.60%	13.64%	13.40%	15.48%	20.00%
Gross Margin	24.80%	27.51%	25.51%	24.10%	24.60%
Operating Margin	15.33%	15.28%	15.04%	15.00%	13.55%
Profit Margin	13.81%	13.11%	12.56%	11.12%	9.65%
Free Cash Flow Margin	-	10.21%	22.09%	5.15%	7.16%
EBITDA	40.7	30.92	31.61	25.09	20.07
EBITDA Margin	16.31%	16.59%	16.29%	16.15%	14.89%
D&A For EBITDA	2.44	2.44	2.42	1.79	1.8
EBIT	38.26	28.48	29.19	23.31	18.27
EBIT Margin	15.33%	15.28%	15.04%	15.00%	13.55%
Effective Tax Rate	25.36%	25.50%	25.18%	26.36%	26.77%
Revenue as Reported	251.58	188.31	196.33	156.99	136.07

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.