Metallus 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	1,186	1,158	1,084	1,362	1,330	1,283
Revenue Growth (YoY)	13.73%	6.85%	-20.43%	2.44%	3.66%	54.44%
Cost of Revenue	1,088	1,063	986.3	1,176	1,203	1,063
Gross Profit	98.3	95.1	97.7	186.5	126.7	220
Selling, General & Admin	91.9	94	87.7	84.6	73.8	77.2
Other Operating Expenses	-3.1	0.5	5.6	1.2	-87.9	-39.8
Total Operating Expenses	88.8	94.5	93.3	85.8	-14.1	37.4
Operating Income	9.5	0.6	4.4	100.7	140.8	182.6
Interest Expense	3.8	4.9	9.6	7.1	-0.6	-5.9
Other Non-Operating Income (Expense)	-3.6	-3.6	-9.4	-11.4	-43.1	-
Total Non-Operating Income (Expense)	0.2	1.3	0.2	-4.3	-43.7	-5.9
Pretax Income	7	1.9	4.6	96.4	97.1	176.7
Provision for Income Taxes	4.1	3.1	3.3	27	32	5.7
Net Income	2.9	-1.2	1.3	69.4	65.1	171
Net Income to Common	2.9	-1.2	1.3	69.4	65.1	171
Net Income Growth	-	-	-98.13%	6.60%	-61.93%	-
Shares Outstanding (Basic)	42	42	43	44	46	46
Shares Outstanding (Diluted)	43	42	44	48	52	55
Shares Change (YoY)	-2.23%	-5.42%	-7.32%	-7.18%	-6.36%	22.22%
EPS (Basic)	0.07	-0.03	0.03	1.58	1.42	3.73
EPS (Diluted)	0.07	-0.03	0.03	1.47	1.30	3.18
EPS Growth	-	-	-97.96%	13.08%	-59.12%	-
Free Cash Flow	-78.2	-93	-24	73.7	107.4	184.7
Free Cash Flow Growth	-	-	-	-31.38%	-41.85%	17.94%
Free Cash Flow Per Share	-1.83	-2.22	-0.54	1.54	2.09	3.36
Gross Margin	8.29%	8.21%	9.01%	13.69%	9.53%	17.15%
Operating Margin	0.80%	0.05%	0.41%	7.39%	10.59%	14.23%
Profit Margin	0.24%	-0.10%	0.12%	5.09%	4.90%	13.33%
FCF Margin	-6.59%	-8.03%	-2.21%	5.41%	8.08%	14.40%
EBITDA	66.1	57.2	58.5	157.6	199.1	245.7
EBITDA Margin	5.57%	4.94%	5.40%	11.57%	14.97%	19.15%
EBIT	9.5	0.6	4.4	100.7	140.8	182.6
EBIT Margin	0.80%	0.05%	0.41%	7.39%	10.59%	14.23%
Effective Tax Rate	58.57%	163.16%	71.74%	28.01%	32.96%	3.23%

SEC Filings: 10-K · 10-Q