Mips AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	530	483	357	563	608	365
Revenue Growth (YoY)	23.26%	35.29%	-36.59%	-7.40%	66.57%	36.19%
Cost of Revenue	141	133	104	157	163	99
Gross Profit	389	350	253	406	445	266
Selling, General & Admin	175	137	133	132	105	77
Research & Development	41	39	35	26	24	18
Other Operating Expenses	3	-	1	-1	-	-
Operating Expenses	219	176	169	157	129	95
Operating Income	170	174	84	249	316	171
Interest Expense	-1	-1	-1	-1	-	-1
Interest & Investment Income	7	6	2	-	-	-
Earnings From Equity Investments	-5	-5	-	-	-	-
Currency Exchange Gain (Loss)	6	6	-15	-16	13	-7
Other Non Operating Income (Expenses)	1	1	1	-2	-	1
EBT Excluding Unusual Items	178	181	71	230	329	164
Gain (Loss) on Sale of Investments	2	2	13	-7	-1	1
Pretax Income	180	183	84	223	328	165
Income Tax Expense	42	42	20	48	73	36
Net Income	138	141	64	175	255	129
Net Income to Common	138	141	64	175	255	129
Net Income Growth	32.69%	120.31%	-63.43%	-31.37%	97.67%	51.77%
Shares Outstanding (Basic)	26	26	26	26	26	26
Shares Outstanding (Diluted)	27	27	26	26	26	26
Shares Change (YoY)	0.04%	0.40%	-0.05%	-0.32%	1.25%	1.28%
EPS (Basic)	5.21	5.32	2.44	6.68	9.74	4.96
EPS (Diluted)	5.19	5.32	2.42	6.63	9.64	4.93
EPS Growth	32.20%	119.84%	-63.50%	-31.22%	95.54%	50.30%
Free Cash Flow	171	138	9	230	273	106
Free Cash Flow Per Share	6.45	5.21	0.34	8.71	10.30	4.05
Dividend Per Share	6.500	6.500	6.000	5.500	5.000	3.500
Dividend Growth	8.33%	8.33%	9.09%	10.00%	42.86%	16.67%
Gross Margin	73.40%	72.46%	70.87%	72.11%	73.19%	72.88%
Operating Margin	32.07%	36.02%	23.53%	44.23%	51.97%	46.85%
Profit Margin	26.04%	29.19%	17.93%	31.08%	41.94%	35.34%
Free Cash Flow Margin	32.26%	28.57%	2.52%	40.85%	44.90%	29.04%
EBITDA	184	188	97	261	325	180
EBITDA Margin	34.72%	38.92%	27.17%	46.36%	53.45%	49.31%
D&A For EBITDA	14	14	13	12	9	9
EBIT	170	174	84	249	316	171
EBIT Margin	32.07%	36.02%	23.53%	44.23%	51.97%	46.85%
Effective Tax Rate	23.33%	22.95%	23.81%	21.52%	22.26%	21.82%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.