JBT Marel Income Statement

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

Millions USD. 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
Revenue	3,880	3,798	1,716	1,664	1,590	1,401
Revenue Growth (YoY)	78.17%	121.34%	3.10%	4.66%	13.53%	-18.93%
Cost of Revenue	2,509	2,464	1,090	1,079	1,061	918.7
Gross Profit	1,371	1,335	626.5	585.7	529.4	482.1
Selling, General & Admin	1,095	1,116	506.7	409.6	389.7	351.4
Research & Development	59.6	-	-	-	-	-
Other Operating Expenses	18.7	29.3	1.4	11.4	7.1	5.1
Total Operating Expenses	1,174	1,145	508.1	421	396.8	356.5
Operating Income	290.8	189.4	118.4	164.7	132.6	125.6
Interest Income	-9.7	-11.1	-23.7	-13.4	3.7	3.8
Interest Expense	-82	-114.4	-19.4	-24.3	-16.3	-11.2
Other Non-Operating Income (Expense)	-20.7	-148.5	-27.3	-0.7	-	1.3
Total Non-Operating Income (Expense)	-112.4	-274	-70.4	-38.4	-12.6	-6.1
Pretax Income	216.8	-62.4	95.4	153.1	120	119.5
Provision for Income Taxes	48.1	-13.1	10.7	23.5	16.2	27
Net Income	167.5	-50.5	85.4	582.6	137.4	119.1
Minority Interest in Earnings	0.4	0.4	0.1	0.3	-	-
Earnings From Discontinued Operations	-0.8	-0.8	0.8	453.3	33.6	26.6
Net Income to Common	167.5	-50.5	85.4	582.6	137.4	119.1
Net Income Growth	-	-	-85.34%	324.02%	15.37%	9.47%
Shares Outstanding (Basic)	52	52	32	32	32	32
Shares Outstanding (Diluted)	52	52	32	32	32	32
Shares Change (YoY)	41.07%	61.49%	0.31%	-	-	-
EPS (Basic)	3.21	-0.98	2.67	18.21	3.24	2.89
EPS (Diluted)	3.20	-0.98	2.65	18.13	3.23	2.88
EPS Growth	-	-	-85.38%	461.30%	12.15%	-15.04%
Shares Outstanding	52.05	51.97	31.84	31.79	31.8	31.77
Free Cash Flow	317.1	238.1	195.7	-15.5	57.7	174
Free Cash Flow Growth	33.18%	21.67%	-	-	-66.84%	-20.07%
Free Cash Flow Per Share	6.06	4.58	6.08	-0.48	1.80	5.42
Dividends Per Share	0.400	0.400	0.400	0.400	0.400	0.400
Gross Margin	35.34%	35.14%	36.51%	35.19%	33.29%	34.42%
Operating Margin	7.49%	4.99%	6.90%	9.90%	8.34%	8.97%
Profit Margin	4.34%	-1.31%	4.93%	7.77%	6.53%	6.60%
FCF Margin	8.17%	6.27%	11.40%	-0.93%	3.63%	12.42%
EBITDA	496.3	455.6	207.8	256	208.8	197.7
EBITDA Margin	12.79%	12.00%	12.11%	15.38%	13.13%	14.11%
EBIT	290.8	189.4	118.4	164.7	132.6	125.6
EBIT Margin	7.49%	4.99%	6.90%	9.90%	8.34%	8.97%
Effective Tax Rate	22.19%	20.99%	11.22%	15.35%	13.50%	22.59%

Updated May 5, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q