Mycronic AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	7,938	7,057	5,706	5,119	4,635
Revenue Growth (YoY)	12.48%	23.68%	11.47%	10.44%	19.40%
Cost of Revenue	3,736	3,336	2,850	2,831	2,321
Gross Profit	4,202	3,721	2,856	2,288	2,314
Selling, General & Admin	1,205	989	996	889	769
Research & Development	978	747	653	638	548
Other Operating Expenses	39	-31	-44	-98	-55
Operating Expenses	2,222	1,705	1,605	1,429	1,262
Operating Income	1,980	2,016	1,251	859	1,052
Interest Expense	-17	-15	-13	-13	-14
Interest & Investment Income	47	78	40	9	11
Currency Exchange Gain (Loss)	-	6	-16	12	27
Other Non Operating Income (Expenses)	-1	1	-	1	-
EBT Excluding Unusual Items	2,009	2,086	1,262	868	1,076
Merger & Restructuring Charges	-39	-2	-	-	-30
Gain (Loss) on Sale of Assets	-	-	-	23	-
Pretax Income	1,970	2,084	1,262	891	1,046
Income Tax Expense	410	396	266	154	219
Earnings From Continuing Operations	1,560	1,688	996	737	827
Minority Interest in Earnings	-	-5	2	4	1
Net Income	1,560	1,683	998	741	828
Net Income to Common	1,560	1,683	998	741	828
Net Income Growth	-7.31%	68.64%	34.68%	-10.51%	19.31%
Shares Outstanding (Basic)	195	195	195	195	195
Shares Outstanding (Diluted)	195	195	195	195	195
Shares Change (YoY)	-0.01%	0.01%	0.03%	-0.10%	-0.06%
EPS (Basic)	7.99	8.62	5.11	3.80	4.24
EPS (Diluted)	7.99	8.62	5.11	3.79	4.24
EPS Growth	-7.31%	68.69%	34.65%	-10.49%	19.43%
Free Cash Flow	1,316	1,748	1,505	746	956
Free Cash Flow Per Share	6.74	8.95	7.71	3.82	4.89
Dividend Per Share	3.250	2.750	2.250	1.750	1.500
Dividend Growth	18.18%	22.22%	28.57%	16.67%	-
Gross Margin	52.94%	52.73%	50.05%	44.70%	49.92%
Operating Margin	24.94%	28.57%	21.92%	16.78%	22.70%
Profit Margin	19.65%	23.85%	17.49%	14.47%	17.86%
Free Cash Flow Margin	16.58%	24.77%	26.38%	14.57%	20.63%
EBITDA	2,310	2,145	1,388	994	1,152
EBITDA Margin	29.10%	30.39%	24.32%	19.42%	24.85%
D&A For EBITDA	330	129	137	135	100
EBIT	1,980	2,016	1,251	859	1,052
EBIT Margin	24.94%	28.57%	21.92%	16.78%	22.70%
Effective Tax Rate	20.81%	19.00%	21.08%	17.28%	20.94%

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