M
Mercialys SA
PAR:MERY
Mercialys SA
PAR:MERY
Price:
12.76
EUR
0.16%
Market Cap:
€1.2B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
M
|
Mercialys SA
PAR:MERY
|
FR |
|
H
|
Henan Zhongfu Industrial Co Ltd
SSE:600595
|
CN |
|
K
|
Kings Infra Ventures Ltd
BSE:530215
|
IN |
Income Statement
Earnings Waterfall
Mercialys SA
Mercialys SA
Income Statement
Mercialys SA
Mercialys SA
Currency: EUR
| Oct-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
28
|
17
|
31
|
29
|
28
|
66
|
28
|
95
|
77
|
18
|
30
|
33
|
32
|
28
|
31
|
26
|
34
|
41
|
40
|
67
|
61
|
33
|
0
|
17
|
47
|
49
|
0
|
|
| Revenue |
3
N/A
|
53
+1 468%
|
55
+4%
|
84
+51%
|
93
+11%
|
102
+9%
|
110
+8%
|
119
+7%
|
127
+7%
|
137
+8%
|
145
+5%
|
152
+5%
|
162
+6%
|
160
-1%
|
162
+1%
|
160
-1%
|
155
-3%
|
149
-4%
|
150
+1%
|
153
+2%
|
157
+3%
|
169
+8%
|
180
+6%
|
190
+6%
|
190
+0%
|
185
-2%
|
184
-1%
|
187
+2%
|
191
+2%
|
192
+1%
|
188
-2%
|
175
-7%
|
168
-4%
|
172
+2%
|
174
+1%
|
173
0%
|
175
+1%
|
178
+2%
|
270
+51%
|
180
-33%
|
177
-2%
|
181
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
(4)
|
1
|
(3)
|
(7)
|
(8)
|
(10)
|
(10)
|
(9)
|
(10)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(28)
|
(22)
|
(12)
|
(13)
|
(7)
|
(12)
|
(7)
|
(11)
|
(7)
|
(8)
|
(10)
|
|
| Gross Profit |
3
N/A
|
50
+1 447%
|
52
+5%
|
78
+50%
|
87
+12%
|
96
+10%
|
104
+9%
|
112
+7%
|
119
+7%
|
129
+8%
|
136
+6%
|
143
+5%
|
152
+6%
|
151
-1%
|
158
+5%
|
161
+2%
|
152
-5%
|
142
-7%
|
142
0%
|
143
+1%
|
147
+3%
|
160
+8%
|
170
+6%
|
178
+5%
|
177
0%
|
172
-3%
|
172
0%
|
175
+2%
|
179
+2%
|
179
+0%
|
176
-2%
|
147
-16%
|
146
-1%
|
160
+10%
|
161
+1%
|
166
+3%
|
163
-1%
|
171
+5%
|
258
+51%
|
172
-33%
|
168
-2%
|
170
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(13)
|
(15)
|
(21)
|
(23)
|
(26)
|
(28)
|
(31)
|
(33)
|
(36)
|
(39)
|
(10)
|
(14)
|
19
|
(6)
|
(19)
|
12
|
(14)
|
300
|
(19)
|
(29)
|
(17)
|
(44)
|
(19)
|
(23)
|
(21)
|
(53)
|
(16)
|
(64)
|
(11)
|
(60)
|
(5)
|
(18)
|
(19)
|
(52)
|
(26)
|
(76)
|
(85)
|
(113)
|
(27)
|
(92)
|
(18)
|
|
| Selling, General & Administrative |
0
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(17)
|
(19)
|
(19)
|
(20)
|
(30)
|
(21)
|
(22)
|
(24)
|
|
| Depreciation & Amortization |
(1)
|
(9)
|
(9)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(19)
|
(22)
|
(24)
|
(26)
|
(28)
|
(1)
|
(22)
|
(1)
|
(25)
|
(1)
|
(24)
|
(1)
|
(23)
|
(1)
|
(28)
|
(1)
|
(33)
|
(1)
|
(36)
|
(1)
|
(39)
|
(1)
|
(40)
|
(1)
|
(40)
|
(1)
|
(38)
|
(1)
|
(38)
|
(39)
|
(58)
|
(2)
|
(37)
|
(3)
|
|
| Other Operating Expenses |
(0)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
25
|
23
|
30
|
26
|
(9)
|
46
|
(4)
|
334
|
(7)
|
6
|
(4)
|
(2)
|
(6)
|
22
|
(7)
|
(5)
|
(2)
|
(11)
|
2
|
(7)
|
9
|
36
|
(3)
|
4
|
(6)
|
(19)
|
(26)
|
(26)
|
(5)
|
(33)
|
9
|
|
| Operating Income |
2
N/A
|
36
+1 514%
|
37
+3%
|
57
+52%
|
64
+13%
|
70
+9%
|
76
+9%
|
81
+7%
|
86
+6%
|
93
+9%
|
98
+5%
|
134
+37%
|
138
+3%
|
170
+23%
|
152
-11%
|
142
-7%
|
164
+16%
|
128
-22%
|
442
+244%
|
124
-72%
|
118
-5%
|
143
+21%
|
126
-12%
|
159
+26%
|
155
-3%
|
152
-2%
|
119
-22%
|
160
+35%
|
115
-28%
|
168
+46%
|
115
-31%
|
143
+23%
|
128
-10%
|
141
+10%
|
109
-23%
|
140
+28%
|
88
-38%
|
86
-2%
|
145
+69%
|
145
+0%
|
77
-47%
|
153
+100%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
1
|
4
|
6
|
5
|
3
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(10)
|
(53)
|
(31)
|
(52)
|
(22)
|
(50)
|
(30)
|
(52)
|
(26)
|
(61)
|
(33)
|
(64)
|
(27)
|
(68)
|
(22)
|
(61)
|
(17)
|
(62)
|
(28)
|
(69)
|
(55)
|
(90)
|
(31)
|
(35)
|
(53)
|
(81)
|
(44)
|
(75)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
46
|
48
|
(279)
|
75
|
0
|
(6)
|
0
|
24
|
0
|
8
|
0
|
1
|
0
|
(4)
|
0
|
22
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(7)
|
0
|
(38)
|
|
| Total Other Income |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
3
|
3
|
(1)
|
(3)
|
(1)
|
(2)
|
(2)
|
(4)
|
(2)
|
(8)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(3)
|
(2)
|
(3)
|
|
| Pre-Tax Income |
2
N/A
|
37
+1 412%
|
41
+11%
|
63
+52%
|
69
+10%
|
73
+6%
|
78
+7%
|
82
+5%
|
86
+5%
|
93
+8%
|
98
+5%
|
134
+37%
|
139
+4%
|
148
+7%
|
142
-4%
|
140
-1%
|
177
+26%
|
122
-31%
|
137
+13%
|
152
+11%
|
92
-40%
|
84
-8%
|
97
+15%
|
121
+24%
|
120
-1%
|
93
-22%
|
88
-6%
|
91
+4%
|
85
-7%
|
100
+18%
|
95
-5%
|
100
+5%
|
97
-3%
|
70
-28%
|
51
-27%
|
50
-1%
|
51
+2%
|
45
-11%
|
86
+89%
|
55
-36%
|
30
-46%
|
37
+24%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(4)
|
(2)
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
2
|
36
|
39
|
61
|
67
|
72
|
77
|
81
|
85
|
93
|
98
|
134
|
138
|
147
|
139
|
136
|
175
|
122
|
138
|
151
|
90
|
81
|
94
|
118
|
117
|
92
|
87
|
89
|
82
|
97
|
93
|
98
|
96
|
69
|
50
|
49
|
51
|
45
|
85
|
54
|
29
|
36
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(7)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
8
|
7
|
1
|
(3)
|
1
|
(3)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
1
|
1
|
2
|
2
|
(4)
|
(3)
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
|
| Net Income (Common) |
2
N/A
|
36
+2 049%
|
39
+8%
|
60
+54%
|
67
+11%
|
72
+7%
|
77
+7%
|
81
+5%
|
85
+5%
|
93
+9%
|
98
+5%
|
134
+36%
|
138
+3%
|
147
+7%
|
140
-5%
|
143
+3%
|
183
+28%
|
123
-33%
|
139
+13%
|
152
+10%
|
92
-40%
|
80
-13%
|
88
+10%
|
110
+25%
|
110
0%
|
87
-21%
|
82
-6%
|
81
-1%
|
74
-9%
|
90
+22%
|
86
-5%
|
86
+0%
|
84
-2%
|
62
-26%
|
43
-30%
|
43
-1%
|
61
+41%
|
53
-12%
|
90
+68%
|
54
-40%
|
31
-42%
|
34
+8%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.28
+2 700%
|
0.3
+7%
|
0.47
+57%
|
0.52
+11%
|
0.56
+8%
|
0.59
+5%
|
0.61
+3%
|
0.63
+3%
|
0.63
N/A
|
0.62
-2%
|
0.85
+37%
|
0.87
+2%
|
1.6
+84%
|
1.51
-6%
|
1.56
+3%
|
1.99
+28%
|
1.34
-33%
|
1.51
+13%
|
1.66
+10%
|
1
-40%
|
0.87
-13%
|
0.96
+10%
|
1.2
+25%
|
1.2
N/A
|
0.94
-22%
|
0.89
-5%
|
0.88
-1%
|
0.8
-9%
|
0.98
+22%
|
0.93
-5%
|
0.94
+1%
|
0.92
-2%
|
0.67
-27%
|
0.46
-31%
|
0.46
N/A
|
0.66
+43%
|
0.57
-14%
|
0.96
+68%
|
0.58
-40%
|
0.34
-41%
|
0.36
+6%
|
|
Switch to:
Switch to:
See Also
Discover More
