JBTM

JBT MAREL Corp

$136.49 -0.08 (-0.06%) At close · Jul 10

Market Cap

$7.11B

52,067,812

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue

$3.8B +121.3%

FY2025

Net Income

-$50.5M -159.1%

FY2025

Gross Margin

11.77% 0pp

FY2022

Operating Margin

4.99% -1.9pp

FY2025

Diluted EPS

-$0.98 -137%

FY2025

Operating Cash Flow

$341.7M +46.9%

FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Income Statement Balance Sheet Cash Flow All Metrics

Annual Quarterly

Line Item	3Y	5Y	10Y	FY2026 (G)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011
Revenue	+20.6%	+17.1%	+13.1%	$3.99B – $4.07B	$3.88B	$3.8B	$1.72B	$1.66B	$2.17B	$1.87B	$1.73B	$1.95B	$1.92B	$1.64B	$1.35B	$1.11B	$984.2M	$934.2M	$917.3M	$955.8M
Rental Income	+0.7%	+4.5%	—	—	$104.8M	$100.8M	$95.8M	$97.6M	$98.6M	$91.2M	$80.7M	$85.7M	—	—	—	—	—	—	—	—
Cost of Revenue	—	—	+13.8%	—	$2.51B	$2.46B	$1.09B	$283.8M	—	—	—	$1.38B	$1.38B	$961.1M	$803.8M	$676.2M	$629.7M	$608.7M	$591.8M	$629M
Gross Profit	-1.1%	+6.1%	+11.3%	—	—	—	—	—	$255M	$219.6M	$223.5M	$263.6M	$233.6M	$189.8M	$158.3M	$123.6M	$102.7M	$91.1M	$87.5M	—
Gross Margin	—	—	—	—	—	—	—	—	11.77%	11.75%	12.94%	13.55%	12.17%	11.61%	11.72%	11.16%	10.43%	9.75%	9.54%	—
Research & Development	+58.2%	+31.7%	+20.4%	—	—	$116.3M	$20.9M	$20.5M	$29.4M	$29.9M	$29.3M	$28.5M	$26.9M	$28.7M	$23.6M	$18.2M	$14.6M	$14M	$14.3M	$18.5M
General & Administrative	—	—	—	—	-$31.8M	—	—	—	—	—	—	—	—	—	—	—	—	—	-$33.5M	—
Selling, General & Administrative	+4.5%	+3.4%	+9.6%	—	—	—	—	$409.6M	$441.9M	$401.1M	$358.5M	$396.4M	$346.8M	$294.4M	$236.7M	$207M	$179.3M	$164.3M	$156.6M	$152.9M
Amortization of Intangibles	+52.1%	+34.4%	+35.8%	—	$148.9M	$151.9M	$44.6M	$46.1M	$43.2M	$38.2M	$34.6M	$30.1M	$22.3M	$19.6M	$10.9M	$7.1M	$3.9M	$2.3M	$2.1M	$2.8M
Depreciation & Amortization	+48.6%	+30.0%	+24.6%	—	—	$266.2M	—	—	$81.1M	$76.8M	$71.8M	$65.6M	$57.7M	$51.7M	$38.5M	$29.6M	$25.3M	$25M	$23.6M	—
Restructuring Charges	+61.2%	+19.3%	—	—	—	$29.3M	$1.4M	$11.4M	$7M	$5.6M	$12.1M	$13.5M	$47M	$14.6M	$12.3M	$0	$14.5M	$1.6M	$100K	$11.6M
Total Operating Expenses	-0.2%	—	—	—	—	—	—	—	—	—	—	—	—	$57.6M	$64.3M	$41.4M	$58M	—	—	—
Operating Income	+4.0%	+3.0%	+7.8%	—	$290.4M	$189.4M	$118.4M	$164.7M	$168.4M	$160.1M	$163.1M	$188.2M	$143.8M	$145.8M	$103.4M	$89M	$50.7M	$53.2M	$60.9M	$53.2M
Operating Margin	—	—	—	—	—	4.99%	6.9%	9.9%	7.77%	8.57%	9.44%	9.67%	7.49%	8.92%	7.66%	8.04%	5.15%	5.69%	6.64%	5.57%
EBITDA	+22.2%	+14.2%	+14.4%	—	—	$455.6M	—	—	$249.5M	$236.9M	$234.9M	$253.8M	$201.5M	$197.5M	$141.9M	$118.6M	$76M	$78.2M	$84.5M	—
Interest Expense	+100.5%	+52.4%	+30.6%	—	—	$114.4M	$19.4M	$24.3M	$14.2M	$8.7M	$13.9M	$18.8M	$13.9M	$13.6M	$11M	$7.9M	$7.6M	$7.6M	$6.9M	$6.4M
Interest Income	-10.1%	—	—	—	—	—	—	—	—	—	—	—	—	—	$1.6M	$1.1M	$1.6M	$2.2M	—	—
Equity in Earnings of Unconsolidated Entities	—	—	—	—	—	-$400K	-$100K	-$300K	—	—	—	—	—	—	—	—	—	—	—	—
Pretax Income	—	—	—	—	$216.6M	-$62.4M	$95.3M	$153.1M	$154.2M	$152.7M	$145.5M	$166.9M	$129M	$132.2M	$94M	$82.2M	$44.7M	$47.8M	$54M	$46.8M
Income Tax	—	—	—	—	$47.9M	-$13.1M	$10.7M	$23.5M	$23.5M	$34.3M	$36.7M	$37.6M	$24.6M	$50.1M	$26M	$26.2M	$13.9M	$13.8M	$16.9M	$16M
Net Income	—	—	—	—	$167.5M	-$50.5M	$85.4M	$582.6M	$130.7M	$118.4M	$108.8M	$129M	$104.1M	$80.5M	$67.6M	$55.9M	$30.8M	$33.1M	$36.2M	$30.5M
Net Margin	—	—	—	—	—	-1.33%	4.98%	35%	6.03%	6.34%	6.3%	6.63%	5.42%	4.92%	5.01%	5.05%	3.13%	3.54%	3.95%	3.19%
Comprehensive Income	+54.3%	+41.0%	+33.2%	—	$408.2M	$455.2M	$56.7M	$591.1M	$123.8M	$140.9M	$81.7M	$122.7M	$79.9M	$97.3M	$57.8M	$25.8M	-$26.2M	$54M	$31.9M	—
EPS (Basic) USD/shares	—	—	—	—	—	-$0.98	$2.67	$18.21	$4.08	$3.70	$3.40	$4.04	$3.26	$2.56	$2.30	$1.89	$1.04	$1.13	$1.24	$1.06
EPS (Diluted) USD/shares	—	—	—	$4.70 – $5.15	—	-$0.98	$2.65	$18.13	$4.07	$3.69	$3.39	$4.02	$3.23	$2.53	$2.27	$1.88	$1.03	$1.11	$1.23	$1.04
Shares Outstanding (Basic Avg) shares	+17.6%	+10.2%	+5.8%	—	—	52M	32M	32M	32M	32M	32M	31.9M	31.9M	31.4M	29.4M	29.5M	29.5M	29.2M	29.1M	28.8M
Shares Outstanding (Diluted Avg) shares	+17.4%	+10.1%	+5.7%	—	—	52M	32.2M	32.1M	32.1M	32.1M	32.1M	32M	32.2M	31.9M	29.8M	29.8M	29.9M	29.7M	29.5M	29.3M

Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2011–FY2025: $56.7M in buybacks, $184.7M in dividends.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue

—

Specialty Industrial Machinery median 3.35×

EV/EBIT

—

Specialty Industrial Machinery median 23.59×

P/E (TTM)

42.26×

Specialty Industrial Machinery median 32.88×

Valuation over time computed as of each quarter's filing date

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31
Prepared Food and Beverage Solutions	$2,082,000,000	$1,547,300,000	$1,476,600,000	—	—	—	—	—
Protein Solutions	$1,716,200,000	$168,700,000	$187,800,000	—	—	—	—	—
AeroTech	—	—	—	$575,700,000	$467,500,000	$493,300,000	$615,900,000	$558,100,000
FoodTech	—	—	—	$1,590,600,000	$1,400,400,000	$1,234,500,000	$1,329,400,000	$1,361,400,000
JBT AeroTech	—	—	—	$575,700,000	—	—	—	—
JBT FoodTech	—	—	—	$1,590,600,000	—	—	—	—

By Geography (USD)

Component	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31
Non Us	$2,359,300,000	$783,700,000	$715,100,000	—	—	—	—	—
United States	$1,438,900,000	$932,300,000	$949,300,000	—	—	$1,034,000,000	$1,133,700,000	$1,063,000,000
All Other Countries	—	—	—	—	—	$693,800,000	$812,000,000	$856,700,000
Europe, Middle East and Africa	—	—	—	$395,000,000	$364,000,000	—	—	—
Asia Pacific	—	—	—	$140,600,000	$174,200,000	—	—	—
Latin America	—	—	—	$96,600,000	$85,600,000	—	—	—
North America	—	—	—	$958,100,000	$777,000,000	—	—	—

By Product & Service (USD)

Component	2024-12-31	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31
Non Recurring	$873,300,000	$818,800,000	$839,200,000	$738,800,000	—	—	—	—
Recurring	$842,700,000	$845,600,000	$751,100,000	$662,000,000	—	—	—	—
Product	—	—	—	—	$1,498,300,000	$1,684,100,000	$1,659,700,000	$1,376,800,000
Service	—	—	—	—	$229,500,000	$261,600,000	$260,000,000	$258,300,000

Segment Operating Income

Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.

By Segment (USD)

Component	2018-12-31
FoodTech	$169,500,000
AeroTech	$64,100,000

Operating Margin by Segment (%)

Component	2018-12-31
AeroTech	11.5%
FoodTech	12.5%

Key facts CIK 1433660 CUSIP 477839104 13F (30d) 14 filings 13 filers Visit website Investor relations