Mercer International Inc.
MERC · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,043 | $1,994 | $2,281 | $1,803 |
| % Growth | 2.5% | -12.6% | 26.5% | – |
| Cost of Goods Sold | $1,854 | $2,026 | $1,783 | $1,378 |
| Gross Profit | $189 | -$32 | $498 | $426 |
| % Margin | 9.3% | -1.6% | 21.8% | 23.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $116 | $123 | $106 | $79 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $58 | $34 | $0 | $0 |
| Operating Expenses | $174 | $157 | $106 | $79 |
| Operating Income | $15 | -$189 | $392 | $347 |
| % Margin | 0.7% | -9.5% | 17.2% | 19.2% |
| Other Income/Exp. Net | -$102 | -$81 | -$47 | -$86 |
| Pre-Tax Income | -$87 | -$270 | $345 | $261 |
| Tax Expense | -$2 | -$28 | $98 | $90 |
| Net Income | -$85 | -$242 | $247 | $171 |
| % Margin | -4.2% | -12.1% | 10.8% | 9.5% |
| EPS | -1.27 | -3.65 | 3.74 | 2.59 |
| % Growth | 65.2% | -197.6% | 44.4% | – |
| EPS Diluted | -1.27 | -3.65 | 3.71 | 2.58 |
| Weighted Avg Shares Out | 67 | 66 | 66 | 66 |
| Weighted Avg Shares Out Dil | 67 | 66 | 67 | 66 |
| Supplemental Information | – | – | – | – |
| Interest Income | $12 | $9 | $6 | $2 |
| Interest Expense | $109 | $88 | $71 | $70 |
| Depreciation & Amortization | -$7 | $173 | $144 | $132 |
| EBITDA | $15 | -$9 | $561 | $479 |
| % Margin | 0.7% | -0.5% | 24.6% | 26.6% |