Mestek, Inc. / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€343.04M -4.6%	€51.17M +60.3%	14.9% +0.060 pp	€27.82M -38.7%	8.1% -0.045 pp
2023	€359.64M +0.7%	€31.92M +313.1%	8.9% +0.067 pp	€45.35M -251.3%	12.6% +0.21 pp
2022	€356.97M +18.1%	€7.73M -27.7%	2.2% -0.014 pp	-€29.97M -319.6%	-8.4% -0.13 pp
2021	€302.23M +12.8%	€10.69M -72.4%	3.5% -0.11 pp	€13.65M -65.5%	4.5% -0.10 pp
2020	€267.87M -9.0%	€38.76M +40.7%	14.5% +0.051 pp	€39.61M -0.8%	14.8% +0.012 pp
2019	€294.42M -2.5%	€27.54M +72.6%	9.4% +0.041 pp	€39.93M +120.2%	13.6% +0.076 pp
2018	€302.12M +6.5%	€15.96M +23.3%	5.3% +0.0072 pp	€18.13M +117.5%	6.0% +0.031 pp
2017	€283.69M +5.9%	€12.95M -6.2%	4.6% -0.0059 pp	€8.34M -57.5%	2.9% -0.044 pp
2016	€267.93M -10.4%	€13.81M -10.7%	5.2% -0.00020 pp	€19.62M +2.3%	7.3% +0.0091 pp
2015	€299.05M +0.5%	€15.47M +3.4%	5.2% +0.0014 pp	€19.18M -26.9%	6.4% -0.024 pp
2014	€297.63M +4.1%	€14.97M +4.7%	5.0% +0.00028 pp	€26.25M -31.3%	8.8% -0.045 pp
2013	€285.91M +10.9%	€14.30M +33.0%	5.0% +0.0083 pp	€38.18M +87.8%	13.4% +0.055 pp
2012	€257.90M -1.7%	€10.75M +43.8%	4.2% +0.013 pp	€20.33M -4.9%	7.9% -0.0026 pp
2011	€262.45M -18.2%	€7.48M +16.5%	2.8% +0.0085 pp	€21.38M +57.1%	8.1% +0.039 pp
2005	€320.75M -8.0%	€6.42M -65.4%	2.0% -0.033 pp	€13.60M -279.9%	4.2% +0.064 pp
2004	€348.81M +10.5%	€18.55M -149.9%	5.3% +0.17 pp	-€7.56M -130.0%	-2.2% -0.10 pp
2003	€315.77M -2.0%	-€37.19M +42.0%	-11.8% -0.036 pp	€25.19M -11.6%	8.0% -0.0087 pp
2002	€322.11M -5.1%	-€26.20M -552.1%	-8.1% -0.098 pp	€28.51M +137.4%	8.9% +0.053 pp
2001	€339.54M +4.8%	€5.79M -60.6%	1.7% -0.028 pp	€12.01M -66.6%	3.5% -0.076 pp
2000	€323.93M +0.2%	€14.70M -4.7%	4.5% -0.0023 pp	€35.94M +35.0%	11.1% +0.029 pp
1999	€323.31M +10.9%	€15.44M +11.5%	4.8% +0.00027 pp	€26.62M -17.2%	8.2% -0.028 pp
1998	€291.50M +3.2%	€13.84M +11.5%	4.7% +0.0035 pp	€32.16M +48.9%	11.0% +0.034 pp
1997	€282.40M +9.4%	€12.41M +8.1%	4.4% -0.00055 pp	€21.59M +7.6%	7.6% -0.0013 pp
1996	€258.06M +21.8%	€11.48M +22.2%	4.5% +0.00014 pp	€20.06M +548.3%	7.8% +0.063 pp
1995	€211.82M +9.8%	€9.40M +17.3%	4.4% +0.0029 pp	€3.09M -87.8%	1.5% -0.12 pp
1994	€193.00M -3.2%	€8.01M +116.2%	4.2% +0.023 pp	€25.43M +88.0%	13.2% +0.064 pp
1993	€199.36M -4.7%	€3.70M -25.9%	1.9% -0.0053 pp	€13.53M +7.5%	6.8% +0.0077 pp
1992	€209.18M +10.0%	€5.00M -35.6%	2.4% -0.017 pp	€12.58M -61.3%	6.0% -0.11 pp
1991	€190.14M +6.7%	€7.75M -15.1%	4.1% -0.010 pp	€32.48M +100.5%	17.1% +0.080 pp
1990	€178.17M +12.4%	€9.13M +23.3%	5.1% +0.0045 pp	€16.20M +49.2%	9.1% +0.022 pp
1989	€158.53M	€7.41M	4.7%	€10.86M	6.8%