Paul Mueller Company (MUEL)

Paul Mueller Company Income Statement

Financials in millions USD. 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
Revenue	287	248.59	229.16	191.52	184.61
Revenue Growth (YoY)	15.45%	8.48%	19.65%	3.74%	-8.21%
Cost of Revenue	193.2	166.12	158.63	152.29	141.56
Gross Profit	93.8	82.46	70.53	39.23	43.06
Selling, General & Admin	50.26	46.25	88.27	35.01	38.49
Operating Expenses	50.26	46.25	88.27	35.01	38.49
Operating Income	43.54	36.21	-17.74	4.22	4.56
Interest Expense	-0.21	-0.3	-0.35	-0.7	-0.74
Interest & Investment Income	-	1.86	2.54	0.91	0.38
Other Non Operating Income (Expenses)	2.47	0.52	0.13	0.21	2.47
EBT Excluding Unusual Items	45.8	38.29	-15.42	4.64	6.66
Other Unusual Items	-	-	-	-	1.88
Pretax Income	45.8	38.29	-15.42	4.64	8.55
Income Tax Expense	11.12	8.62	-5.53	1.03	1.55
Net Income	34.68	29.67	-9.89	3.61	7
Net Income to Common	34.68	29.67	-9.89	3.61	7
Net Income Growth	16.88%	-	-	-48.45%	-
Shares Outstanding (Basic)	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1
Shares Change (YoY)	-5.13%	-10.28%	-	-0.50%	-8.74%
EPS (Basic)	37.53	30.46	-9.11	3.32	6.42
EPS (Diluted)	37.53	30.46	-9.11	3.32	6.42
EPS Growth	23.21%	-	-	-48.25%	-
Free Cash Flow	25.53	26.6	-3.45	31.94	-5.35
Free Cash Flow Per Share	27.63	27.30	-3.18	29.42	-4.90
Dividend Per Share	1.130	0.840	0.600	0.600	0.150
Dividend Growth	34.52%	40.00%	-	300.00%	-
Gross Margin	32.68%	33.17%	30.78%	20.48%	23.32%
Operating Margin	15.17%	14.57%	-7.74%	2.21%	2.47%
Profit Margin	12.08%	11.94%	-4.32%	1.88%	3.79%
Free Cash Flow Margin	8.89%	10.70%	-1.51%	16.68%	-2.90%
EBITDA	51.02	43.21	-11.1	10.38	11.11
EBITDA Margin	17.78%	17.38%	-4.84%	5.42%	6.02%
D&A For EBITDA	7.48	6.99	6.64	6.16	6.55
EBIT	43.54	36.21	-17.74	4.22	4.56
EBIT Margin	15.17%	14.57%	-7.74%	2.21%	2.47%
Effective Tax Rate	24.28%	22.50%	-	22.24%	18.10%

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