Mersen S.A. (EPA:MRN)
France · Delayed Price · Currency is EUR 37.28
-0.28 (-0.75%)
Aug 21, 2026, 5:35 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 | -3.45% | -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 | 355.5 | 351.7 | 385.8 | 385.4 | 348 | 289.8 |
Selling, General & Admin | 245.4 | 239.8 | 254.2 | 246.3 | 223.9 | 195.2 |
Amortization of Goodwill & Intangibles | 2 | 1.9 | 1.4 | 1.2 | 1.5 | 1.4 |
Other Operating Expenses | 1.3 | 1.8 | 0.8 | 2.4 | 1.8 | 1.4 |
Operating Expenses | 248.7 | 243.5 | 256.4 | 249.9 | 227.2 | 198 |
Operating Income | 106.8 | 108.2 | 129.4 | 135.5 | 120.8 | 91.8 |
Interest Expense | -24.5 | -24.3 | -21.2 | -16.5 | -10.2 | -9.3 |
Interest & Investment Income | 0.9 | 0.9 | 0.9 | - | - | - |
Other Non Operating Income (Expenses) | -1.2 | -1.4 | -2.1 | -1 | -1.8 | -0.6 |
EBT Excluding Unusual Items | 82 | 83.4 | 107 | 118 | 108.8 | 81.9 |
Merger & Restructuring Charges | -2.2 | -5 | -16.7 | -1.3 | - | -2.9 |
Impairment of Goodwill | - | - | - | - | -11.4 | - |
Asset Writedown | -44.6 | -44.7 | -1.1 | -1.9 | -4 | - |
Legal Settlements | 1 | - | -3 | -1.4 | - | - |
Other Unusual Items | -3.1 | -3.1 | -2.7 | -1.3 | 4 | -2 |
Pretax Income | 33.1 | 30.6 | 83.5 | 112.1 | 97.4 | 77 |
Income Tax Expense | 18.5 | 17.8 | 22 | 26.2 | 23 | 18.6 |
Earnings From Continuing Operations | 14.6 | 12.8 | 61.5 | 85.9 | 74.4 | 58.4 |
Net Income to Company | 14.6 | 12.8 | 61.5 | 85.9 | 74.4 | 58.4 |
Minority Interest in Earnings | 1 | 1.3 | -2.5 | -4.3 | -6.7 | -4 |
Net Income | 15.6 | 14.1 | 59 | 81.6 | 67.7 | 54.4 |
Net Income to Common | 15.6 | 14.1 | 59 | 81.6 | 67.7 | 54.4 |
Net Income Growth | -68.42% | -76.10% | -27.70% | 20.53% | 24.45% | - |
Shares Outstanding (Basic) | 24 | 24 | 24 | 23 | 22 | 21 |
Shares Outstanding (Diluted) | 25 | 25 | 25 | 24 | 22 | 21 |
Shares Change | -0.26% | -0.45% | 4.45% | 8.73% | 4.00% | 2.34% |
EPS (Basic) | 0.64 | 0.58 | 2.43 | 3.50 | 3.14 | 2.62 |
EPS (Diluted) | 0.62 | 0.57 | 2.37 | 3.42 | 3.08 | 2.58 |
EPS Growth | -68.74% | -75.95% | -30.70% | 11.04% | 19.38% | - |
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 | 55.7 | 56.7 | -10.3 | 3 | 8.2 | 29.6 |
Free Cash Flow Per Share | 2.24 | 2.28 | -0.41 | 0.13 | 0.37 | 1.40 |
Dividend 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 | 29.94% | 29.64% | 31.02% | 31.83% | 31.22% | 31.40% |
Operating Margin | 8.99% | 9.12% | 10.41% | 11.19% | 10.84% | 9.95% |
Profit Margin | 1.31% | 1.19% | 4.74% | 6.74% | 6.07% | 5.90% |
Free Cash Flow Margin | 4.69% | 4.78% | -0.83% | 0.25% | 0.74% | 3.21% |
EBITDA | 169.7 | 176.5 | 191.4 | 188.7 | 173 | 136.3 |
EBITDA Margin | 14.29% | 14.88% | 15.39% | 15.58% | 15.52% | 14.77% |
D&A For EBITDA | 62.9 | 68.3 | 62 | 53.2 | 52.2 | 44.5 |
EBIT | 106.8 | 108.2 | 129.4 | 135.5 | 120.8 | 91.8 |
EBIT Margin | 8.99% | 9.12% | 10.41% | 11.19% | 10.84% | 9.95% |
Effective Tax Rate | 55.89% | 58.17% | 26.35% | 23.37% | 23.61% | 24.16% |