Mersen S.A. (EPA:MRN)
France · Delayed Price · Currency is EUR 39.50
+2.26 (6.07%)
Aug 3, 2026, 12:25 PM CET
Mersen 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 |
| 1,188 | 1,186 | 1,244 | 1,211 | 1,115 | 922.8 | |
Revenue Growth | 0.09% | -4.60% | 2.70% | 8.62% | 20.81% | 8.92% |
Cost of Revenue | 832 | 834.7 | 857.8 | 825.5 | 766.8 | 633 |
Gross Profit | 185.8 | 351.7 | 385.8 | 385.4 | 348 | 289.8 |
Selling, General & Admin | - | 155.7 | 163.1 | 244.6 | 223.1 | 194.4 |
Depreciation & Amortization Expenses | 2 | 1.9 | 1.4 | 1.2 | 1.5 | 1.4 |
Other Operating Expenses | 54.1 | 59.2 | 24.3 | 18.4 | 30.4 | 12.3 |
Total Operating Expenses | 56.1 | 216.8 | 188.8 | 264.2 | 255 | 208.1 |
Operating Income | 58.9 | 56.3 | 107.5 | 131.4 | 110.2 | 87.7 |
Interest Income | 0.9 | 0.9 | 0.9 | 0 | - | - |
Interest Expense | - | - | - | -19.3 | -12.9 | -10.7 |
Total Non-Operating Income (Expense) | 0.9 | 0.9 | 0.9 | -19.3 | -12.9 | -10.7 |
Pretax Income | 32.8 | 30.5 | 83.5 | 112.1 | 97.3 | 77 |
Provision for Income Taxes | 18.5 | 17.8 | 22 | 26.2 | 23 | 18.6 |
Net Income | 14.4 | 12.8 | 61.5 | 85.9 | 74.3 | 58.4 |
Minority Interest in Earnings | -1 | -1.3 | 2.5 | 4.3 | 6.7 | 4 |
Net Income to Common | 15.6 | 14.1 | 59 | 81.6 | 67.7 | 54.4 |
Net Income Growth | 10.64% | -76.10% | -27.70% | 20.53% | 24.45% | - |
Shares Outstanding (Basic) | 24 | 24 | 24 | 23 | 21 | 21 |
Shares Outstanding (Diluted) | 24 | 25 | 25 | 24 | 21 | 21 |
Shares Change | -1.80% | -0.45% | 4.45% | 13.33% | -0.22% | -0.07% |
EPS (Basic) | 0.64 | 0.58 | 2.43 | 3.50 | 3.27 | 2.62 |
EPS (Diluted) | 0.64 | 0.57 | 2.37 | 3.42 | 3.21 | 2.58 |
EPS Growth | 12.25% | -75.95% | -30.70% | 6.54% | 24.42% | - |
Additional Metrics
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 |
Free Cash Flow | 1 | 56.7 | -10.3 | 3 | 8.2 | 29.6 |
Free Cash Flow Growth | -98.24% | - | - | -63.41% | -72.30% | -60.16% |
Free Cash Flow Per Share | 0.04 | 2.28 | -0.41 | 0.13 | 0.39 | 1.40 |
Dividends Per Share | 0.900 | 0.900 | 0.900 | 1.250 | 1.250 | 1.000 |
Dividend Growth | 0% | 0% | -28.00% | 0% | 25.00% | 53.85% |
Gross Margin | 15.65% | 29.64% | 31.02% | 31.83% | 31.22% | 31.40% |
Operating Margin | 4.96% | 4.75% | 8.64% | 10.85% | 9.89% | 9.50% |
Profit Margin | 1.21% | 1.08% | 4.95% | 7.09% | 6.66% | 6.33% |
FCF Margin | 0.08% | 4.78% | -0.83% | 0.25% | 0.74% | 3.21% |
EBITDA | 141.1 | 137.6 | 182 | 196.8 | 175 | 143.9 |
EBITDA Margin | 11.88% | 11.60% | 14.63% | 16.25% | 15.70% | 15.59% |
EBIT | 58.9 | 56.3 | 107.5 | 131.4 | 110.2 | 87.7 |
EBIT Margin | 4.96% | 4.75% | 8.64% | 10.85% | 9.89% | 9.50% |
Effective Tax Rate | 56.40% | 58.36% | 26.35% | 23.37% | 23.64% | 24.16% |