MERC · Mercer International Inc.
$0.68
-0.01 (-1.74%)
At close · Jul 24
Market Cap
$44.95M
Shares
66.98M
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
$1.87B
-8.6%
FY2025
Net Income
-$497.89M
-484.8%
FY2025
Gross Margin
8.2%
-2.3pp
FY2013
Operating Margin
-21.29%
-22pp
FY2025
Diluted EPS
-$7.44
-485.8%
FY2025
Operating Cash Flow
$8.59M
-90.5%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.85B | $1.87B | $2.04B | $1.99B | $2.28B | $1.8B | $1.42B | $1.62B | $1.46B | $1.17B | $931.62M | $1.03B | $1.18B | $1.09B | $1.07B | $1.25B | $905.6M | $619.8M | |
| $785.86M | — | — | — | — | — | — | — | — | — | — | — | $887.71M | $920.83M | $886.14M | $965.72M | $648.59M | $551.78M | |
| $130.6M | — | — | — | — | — | — | — | — | — | — | — | — | $89.24M | $112.29M | $208.63M | $201.08M | $14.1M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | 8.2% | 10.47% | 16.66% | 22.2% | 2.27% | |
| $113.28M | $114.44M | $116.43M | $123.18M | $105.83M | $78.93M | $66.87M | $74.23M | $61.46M | $49.68M | $44.53M | $46.24M | $47.93M | $51.17M | $49.27M | $53.97M | $33.33M | $26.9M | |
| — | $6.71M | $5.95M | $13.65M | $11.88M | $4767 | $4.41M | $5.93M | $5.02M | $4.03M | — | — | — | — | — | — | — | — | |
| $160.43M | $160.05M | $170.79M | $172.5M | $144.15M | $132.2M | $128.92M | $126.39M | $96.73M | $85.29M | $71.98M | $68.33M | $78.01M | $78.65M | $74.66M | $77.95M | $56.23M | $54.17M | |
| — | — | — | — | — | — | — | — | — | — | — | $0 | $0 | $6.42M | $0 | $0 | — | — | |
| $1.06B | — | — | — | — | — | — | — | — | — | — | — | — | $1.06B | $1.01B | $1.1B | $737.86M | — | |
| -$437.37M | -$397.75M | $15.01M | -$188.77M | $392.37M | $346.58M | $63.73M | $84M | $267.87M | $168.55M | $115.12M | $165.68M | $161.8M | $31.66M | $63.02M | $154.67M | $167.74M | -$12.8M | |
| — | -21.29% | 0.73% | -9.47% | 17.2% | 19.22% | 4.48% | 5.17% | 18.38% | 14.42% | 12.36% | 16.04% | 13.77% | 2.91% | 5.87% | 12.35% | 18.52% | -2.07% | |
| -$276.94M | -$237.7M | $185.8M | -$16.27M | $536.52M | $478.78M | $192.65M | $210.4M | $364.6M | $253.85M | $187.11M | $234.02M | $239.81M | $110.31M | $137.68M | $232.62M | $223.97M | $41.37M | |
| $70.6M | — | — | — | — | — | — | — | $51.46M | $54.8M | $51.58M | $53.89M | $67.52M | $69.16M | $71.77M | $82.11M | $67.62M | $64.77M | |
| -$112.4M | -$113.46M | -$101.92M | -$81.05M | -$47.07M | -$86.02M | -$74.87M | -$74.42M | -$90.6M | -$64.62M | -$55.66M | -$60.73M | -$57.61M | -$48.23M | -$67.13M | -$80.46M | -$78.87M | -$65.2M | |
| -$549.78M | -$511.21M | -$86.92M | -$269.82M | $345.3M | $260.57M | -$11.14M | $9.59M | $177.27M | $103.94M | $59.46M | $104.95M | $104.19M | -$16.57M | -$4.11M | $74.2M | $88.87M | -$77.99M | |
| -$22.23M | -$13.32M | -$1.77M | -$27.77M | $98.26M | $89.58M | $6.1M | $19.23M | $48.68M | $33.45M | $24.52M | $29.45M | -$16.77M | $9.2M | $9.38M | -$968K | -$5.88M | — | |
| -$527.55M | -$497.89M | -$85.14M | -$242.06M | $247.04M | $170.99M | -$17.24M | -$9.64M | $128.59M | $70.48M | $34.94M | $75.5M | $113.15M | -$26.38M | -$15.67M | $69.7M | $86.28M | -$62.19M | |
| — | -26.65% | -4.17% | -12.14% | 10.83% | 9.48% | -1.21% | -0.59% | 8.82% | 6.03% | 3.75% | 7.31% | 9.63% | -2.42% | -1.46% | 5.57% | 9.53% | -10.03% | |
| — | — | — | — | — | — | — | — | — | — | $0 | $0 | $7.81M | $607K | $2.18M | $5.47M | $8.47M | -$9.94M | |
| -$440.48M | -$354.27M | -$185.06M | -$188.77M | $157.87M | $107.77M | $71.75M | $1.97M | $59.42M | $196.75M | $21.25M | -$43.63M | $29.24M | -$23.48M | -$4.84M | $39.09M | $94.3M | -$36.62M | |
| USD/shares | — | -$7.44 | -$1.27 | -$3.65 | $3.74 | $2.59 | -$0.26 | -$0.15 | $1.97 | $1.09 | $0.54 | $1.17 | $1.82 | -$0.47 | -$0.28 | $1.39 | $2.24 | -$1.71 |
| USD/shares | — | -$7.44 | -$1.27 | -$3.65 | $3.71 | $2.58 | -$0.26 | -$0.15 | $1.96 | $1.08 | $0.54 | $1.17 | $1.81 | -$0.47 | -$0.28 | $1.24 | $1.56 | -$1.71 |
| shares | — | 66.93M | 66.82M | 66.41M | 66.1M | 65.94M | 65.77M | 65.55M | 65.13M | 64.92M | 64.63M | 64.38M | 62.01M | 55.67M | 55.6M | 50.12M | 38.59M | — |
| shares | — | 66.93M | 66.82M | 66.41M | 66.6M | 66.28M | 65.77M | 65.55M | 65.77M | 65.39M | 65.1M | 64.78M | 62.51M | 55.67M | 55.6M | 56.99M | 56.96M | — |
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.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2025: $11.54M in buybacks, $251.98M 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
0.85×
EV/EBIT
—
P/E (TTM)
—
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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Market Pulp | $1,386,680,000 | $1,548,556,000 | $1,516,130,000 | $1,866,117,000 | $1,483,093,000 | $1,220,644,000 | $1,457,123,000 | $1,268,204,000 |
| Solid Wood | $467,438,000 | $485,991,000 | $472,054,000 | $408,458,000 | $313,472,000 | — | — | — |
| Wood Products | — | — | — | — | — | $197,649,000 | $159,937,000 | $189,036,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Foreign Countries | $1,569,124,000 | $1,694,930,000 | $1,698,916,000 | $1,864,829,000 | $1,458,068,000 | $1,177,788,000 | $1,402,116,000 | — |
| China | $550,172,000 | $576,752,000 | $554,926,000 | $497,442,000 | $377,136,000 | $367,564,000 | $430,508,000 | $291,657,000 |
| Other Countries | $543,678,000 | $587,229,000 | $569,092,000 | $670,214,000 | $558,221,000 | $422,933,000 | $498,402,000 | $484,125,000 |
| Germany | $475,274,000 | $530,949,000 | $574,898,000 | $697,173,000 | $522,711,000 | $387,291,000 | $473,206,000 | $573,474,000 |
| United States | $298,946,000 | $348,430,000 | $294,928,000 | $416,108,000 | $345,187,000 | $245,352,000 | $222,295,000 | $108,462,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Pulp | $1,304,823,000 | $1,460,460,000 | $1,402,620,000 | $1,686,370,000 | $1,389,439,000 | $1,130,302,000 | $1,370,742,000 | $1,190,588,000 |
| Lumber | $247,572,000 | $217,471,000 | $217,939,000 | $288,002,000 | $293,166,000 | $180,769,000 | $142,243,000 | $168,663,000 |
| Energy and Chemicals | $108,512,000 | $113,421,000 | $140,621,000 | $211,762,000 | $111,891,000 | $105,808,000 | $103,453,000 | $88,925,000 |
| Pallets | $100,124,000 | $104,386,000 | $121,424,000 | $36,063,000 | — | — | — | — |
| Manufactured Products | $57,470,000 | $100,565,000 | $58,895,000 | $22,759,000 | $2,391,000 | — | — | — |
| Biofuels | $34,454,000 | $40,082,000 | $40,680,000 | $17,691,000 | — | — | — | — |
| Wood Residuals | $15,115,000 | $6,975,000 | $11,665,000 | $18,290,000 | $6,368,000 | $6,261,000 | $7,973,000 | $9,542,000 |
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 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|
| Market Pulp | -$48,262,000 | $340,664,000 | $251,724,000 | $37,952,000 | $90,583,000 | $274,356,000 | $171,279,000 |
| Solid Wood | -$87,663,000 | $70,642,000 | $106,092,000 | — | — | — | — |
| Wood Products | — | $70,642,000 | $106,092,000 | $34,704,000 | $7,349,000 | $6,203,000 | $5,610,000 |
Operating Margin by Segment (%)
| Component | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|
| Market Pulp | -3.2% | 18.3% | 17% | 3.1% | 6.2% | 21.6% |
| Solid Wood | -18.6% | 17.3% | 33.8% | — | — | — |
| Wood Products | — | — | — | 17.6% | 4.6% | 3.3% |