Marel hf. (MAREL.AS)
EUR 4.35
(0.69%)
EUR 4.35
(0.69%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 1.72 Billion | 1.7 Billion | 1.36 Billion | 1.23 Billion | 1.28 Billion | 1.19 Billion |
| Cost of Revenue | 1.12 Billion | 1.13 Billion | 867 Million | 778.4 Million | 792.6 Million | 730.4 Million |
| Gross Profit | 596.4 Million | 578.3 Million | 493.8 Million | 459.4 Million | 491.1 Million | 467.5 Million |
| Operating Expenses | 502.8 Million | 481.3 Million | 363.5 Million | 309.7 Million | 328.5 Million | 306.6 Million |
| Selling, General and Administrative Expenses | 383.5 Million | 375.4 Million | 276.6 Million | 236.4 Million | 242.6 Million | 218.6 Million |
| Research and Development Expenses | 119.3 Million | 105.9 Million | 86.9 Million | 73.3 Million | 85.9 Million | 73.7 Million |
| Other Expenses | - | - | - | - | - | 14.3 Million |
| Cost and Expenses | 1.62 Billion | 1.61 Billion | 1.23 Billion | 1.08 Billion | 1.12 Billion | 1.03 Billion |
| Operating Income | 93.6 Million | 97 Million | 130.3 Million | 149.7 Million | 162.6 Million | 160.9 Million |
| Interest Expense | 50.7 Million | 19.6 Million | 5.7 Million | 6.5 Million | 10.7 Million | 11 Million |
| Income Tax Expense | 5.1 Million | 16.4 Million | 24.5 Million | 29 Million | 31.7 Million | 23.5 Million |
| Earnings before Tax | 36.1 Million | 75.1 Million | 120.7 Million | 131.6 Million | 141.8 Million | 146 Million |
| Net Income | 31 Million | 58.7 Million | 96.8 Million | 102.5 Million | 110 Million | 122.4 Million |
| Earnings Per Share Basic | 0.04 | 0.07 | 0.13 | 0.13 | 0.15 | 0.18 |
| Earnings Per Share Diluted | 0.04 | 0.07 | 0.13 | 0.13 | 0.15 | 0.18 |
| Weighted Average Shares Outstanding | 753.5 Million | 754.3 Million | 753.6 Million | 752.7 Million | 717.5 Million | 682.1 Million |
| Weighted Average Shares Outstanding (Diluted) | 754 Million | 757.1 Million | 760.5 Million | 758.5 Million | 723.8 Million | 685.4 Million |
| Gross Margin | 0.35 | 0.34 | 0.36 | 0.37 | 0.38 | 0.39 |
| EBIT Margin | 0.10 | 0.11 | 0.14 | 0.16 | 0.16 | 0.18 |
| Profit Margin | 0.02 | 0.03 | 0.07 | 0.08 | 0.09 | 0.10 |
| EBITDA | 170 Million | 164.3 Million | 186 Million | 200.9 Million | 210.2 Million | 211.6 Million |
| Earnings Before Tax Margin | 0.05 | 0.06 | 0.10 | 0.12 | 0.13 | 0.13 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 389.84 Million | 417.54 Million | 412.6 Million | 1.72 Billion | 448 Million | 403.6 Million |
| Cost of Revenue | 248.57 Million | 264.08 Million | 264.1 Million | 1.12 Billion | 289.8 Million | 260.5 Million |
| Gross Profit | 141.26 Million | 153.46 Million | 148.5 Million | 596.4 Million | 158.2 Million | 143.1 Million |
| Operating Expenses | 111.54 Million | 122.48 Million | 136.6 Million | 502.8 Million | 132.4 Million | 115.5 Million |
| Selling, General and Administrative Expenses | 85.34 Million | 92.61 Million | 105 Million | - | 98.6 Million | 88.7 Million |
| Research and Development Expenses | 26.19 Million | 29.86 Million | 31.6 Million | - | 33.8 Million | 26.8 Million |
| Other Expenses | - | - | - | - | - | - |
| Cost and Expenses | 360.11 Million | 386.56 Million | 400.7 Million | 1.62 Billion | 422.2 Million | 376 Million |
| Operating Income | 29.72 Million | 30.97 Million | 11.9 Million | 93.6 Million | 25.8 Million | 27.6 Million |
| Interest Expense | 16.92 Million | 20.2 Million | 13.4 Million | 50.7 Million | 12 Million | 16.5 Million |
| Income Tax Expense | 3.82 Million | 1.1 Million | 1.2 Million | 5.1 Million | -300 Thousand | 2.4 Million |
| Earnings before Tax | 7.75 Million | 3.31 Million | -2 Million | 36.1 Million | 8.4 Million | 12.5 Million |
| Net Income | 3.82 Million | 2.1 Million | -3.2 Million | 31 Million | 8.7 Million | 10.1 Million |
| Earnings Per Share Basic | 0.01 | 0.00 | -0.00 | - | 0.01 | 0.01 |
| Earnings Per Share Diluted | 0.01 | 0.00 | -0.00 | - | 0.01 | 0.01 |
| Weighted Average Shares Outstanding | 753.95 Million | 753.95 Million | 754 Million | 753.5 Million | 753.95 Million | 753.95 Million |
| Weighted Average Shares Outstanding (Diluted) | 753.95 Million | 753.95 Million | 754 Million | 754 Million | 753.95 Million | 753.95 Million |
| Gross Margin | 0.36 | 0.37 | 0.36 | 0.35 | 0.35 | 0.35 |
| EBIT Margin | 0.11 | 0.12 | 0.08 | - | 0.11 | 0.13 |
| Profit Margin | 0.01 | 0.01 | -0.01 | 0.02 | 0.02 | 0.03 |
| EBITDA | 42.11 Million | 49.87 Million | 33.4 Million | - | 49.4 Million | 51.6 Million |
| Earnings Before Tax Margin | 0.08 | 0.07 | 0.03 | 0.05 | 0.06 | 0.07 |
BIRLACABLE
GCMCOMM
ABRA
TASCO
TSL
070960