AS Merko Ehitus (TAL:MRK1T)
Estonia · Delayed Price · Currency is EUR 28.15
-0.25 (-0.88%)
At close: May 19, 2026
AS Merko Ehitus 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 | Mar '26 Mar 31, 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 |
| 282.93 | 310.94 | 539.05 | 466.3 | 409.63 | 339.38 | |
Revenue Growth (YoY) | -47.91% | -42.32% | 15.60% | 13.84% | 20.70% | 7.42% |
Cost of Revenue | 236.51 | 255.08 | 443.16 | 401.27 | 355.98 | 292.56 |
Gross Profit | 46.42 | 55.86 | 95.89 | 65.04 | 53.66 | 46.81 |
Selling, General & Admin | 22.3 | 23.3 | 26.94 | 23.74 | 19.94 | 17.54 |
Other Operating Expenses | 0.47 | 0.33 | 1.39 | 0.08 | 1.26 | -0.7 |
Operating Expenses | 22.77 | 23.64 | 28.32 | 23.82 | 21.2 | 16.84 |
Operating Income | 23.66 | 32.23 | 67.56 | 41.22 | 32.46 | 29.98 |
Interest Expense | -0.8 | -0.84 | -1.82 | -2.7 | -1.18 | -0.68 |
Interest & Investment Income | 3.04 | 3.04 | 3.93 | 2.44 | 2.26 | 2.13 |
Earnings From Equity Investments | 9.2 | 10.38 | 4.86 | 10.22 | 3.52 | 0.8 |
Currency Exchange Gain (Loss) | 0.07 | -0.02 | -0.95 | -0.17 | -0.14 | -0.01 |
Other Non Operating Income (Expenses) | -0.59 | -0.31 | -0.18 | -0.17 | -0.13 | -0.2 |
EBT Excluding Unusual Items | 34.58 | 44.48 | 73.41 | 50.85 | 36.79 | 32.02 |
Gain (Loss) on Sale of Assets | 0.24 | 0.24 | 2.92 | 0.96 | 0.31 | 0.11 |
Other Unusual Items | 0.04 | 0.04 | 0.09 | 0.18 | - | - |
Pretax Income | 34.87 | 44.77 | 76.41 | 51.98 | 37.1 | 32.13 |
Income Tax Expense | 1.07 | 4.85 | 11.82 | 6.08 | 3 | 3.1 |
Earnings From Continuing Operations | 33.8 | 39.92 | 64.59 | 45.9 | 34.1 | 29.02 |
Minority Interest in Earnings | - | - | 0.07 | 0.15 | 0.54 | 0.12 |
Net Income | 33.8 | 39.92 | 64.67 | 46.05 | 34.64 | 29.14 |
Net Income to Common | 33.8 | 39.92 | 64.67 | 46.05 | 34.64 | 29.14 |
Net Income Growth | -52.19% | -38.27% | 40.44% | 32.93% | 18.87% | 26.73% |
Shares Outstanding (Basic) | 18 | 18 | 18 | 18 | 18 | 18 |
Shares Outstanding (Diluted) | 18 | 18 | 18 | 18 | 18 | 18 |
EPS (Basic) | 1.92 | 2.26 | 3.65 | 2.60 | 1.96 | 1.65 |
EPS (Diluted) | 1.92 | 2.26 | 3.65 | 2.60 | 1.96 | 1.65 |
EPS Growth | -51.95% | -38.27% | 40.44% | 32.93% | 18.87% | 26.73% |
Free Cash Flow | - | -7.78 | 56.03 | 113.74 | -42.9 | -2.6 |
Free Cash Flow Per Share | - | -0.44 | 3.17 | 6.43 | -2.42 | -0.15 |
Dividend Per Share | 1.250 | 1.250 | 1.900 | 1.300 | 1.000 | 1.000 |
Dividend Growth | -34.21% | -34.21% | 46.15% | 30.00% | - | - |
Gross Margin | 16.41% | 17.96% | 17.79% | 13.95% | 13.10% | 13.79% |
Operating Margin | 8.36% | 10.36% | 12.53% | 8.84% | 7.92% | 8.83% |
Profit Margin | 11.95% | 12.84% | 12.00% | 9.88% | 8.46% | 8.59% |
Free Cash Flow Margin | - | -2.50% | 10.39% | 24.39% | -10.47% | -0.77% |
EBITDA | 25.27 | 34.1 | 69.38 | 43.45 | 34.19 | 31.37 |
EBITDA Margin | 8.93% | 10.97% | 12.87% | 9.32% | 8.34% | 9.24% |
D&A For EBITDA | 1.62 | 1.88 | 1.82 | 2.24 | 1.73 | 1.39 |
EBIT | 23.66 | 32.23 | 67.56 | 41.22 | 32.46 | 29.98 |
EBIT Margin | 8.36% | 10.36% | 12.53% | 8.84% | 7.92% | 8.83% |
Effective Tax Rate | 3.06% | 10.83% | 15.47% | 11.70% | 8.07% | 9.66% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.