Merus Power Oyj (HEL:MERUS)

Merus Power Oyj Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	38.32	30.6	17.44	15.49	6.97
Revenue Growth (YoY)	25.20%	75.49%	12.62%	122.20%	-35.27%
Cost of Revenue	27.36	20.82	9.74	10.37	3.68
Gross Profit	10.96	9.79	7.7	5.12	3.29
Selling, General & Admin	9.25	7.33	5	3.16	2.67
Other Operating Expenses	2.51	2.27	2.11	1.13	0.58
Operating Expenses	13.01	10.3	7.6	4.79	3.65
Operating Income	-2.06	-0.51	0.11	0.33	-0.36
Interest Expense	-0.69	-0.32	-0.16	-1.3	-0.11
Interest & Investment Income	0.07	0.01	0	-	-
Other Non Operating Income (Expenses)	-	-	-	-	0
EBT Excluding Unusual Items	-2.67	-0.82	-0.06	-0.97	-0.47
Gain (Loss) on Sale of Investments	0.02	0.02	-0.05	-0.03	-
Pretax Income	-2.65	-0.8	-0.11	-0.99	-0.47
Earnings From Continuing Operations	-2.65	-0.8	-0.11	-0.99	-0.47
Net Income to Company	-2.65	-0.8	-0.11	-0.99	-0.47
Net Income	-2.65	-0.8	-0.11	-0.99	-0.47
Net Income to Common	-2.65	-0.8	-0.11	-0.99	-0.47
Shares Outstanding (Basic)	8	8	8	7	5
Shares Outstanding (Diluted)	8	8	8	7	5
Shares Change (YoY)	0.19%	-	17.11%	23.99%	-
EPS (Basic)	-0.35	-0.10	-0.01	-0.15	-0.09
EPS (Diluted)	-0.35	-0.10	-0.01	-0.15	-0.09
Free Cash Flow	2.47	-2.85	-5.72	-2.74	-1.2
Free Cash Flow Per Share	0.32	-0.37	-0.75	-0.42	-0.23
Gross Margin	28.60%	31.98%	44.18%	33.06%	47.22%
Operating Margin	-5.37%	-1.67%	0.61%	2.15%	-5.18%
Profit Margin	-6.93%	-2.61%	-0.62%	-6.42%	-6.67%
Free Cash Flow Margin	6.45%	-9.30%	-32.82%	-17.68%	-17.28%
EBITDA	-1.79	-0.39	0.18	0.39	-0.32
EBITDA Margin	-4.68%	-1.27%	1.04%	2.53%	-4.65%
D&A For EBITDA	0.26	0.12	0.08	0.06	0.04
EBIT	-2.06	-0.51	0.11	0.33	-0.36
EBIT Margin	-5.37%	-1.67%	0.61%	2.15%	-5.18%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.