Mips AB (publ) (LON:0RNQ)

Mips AB Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	483	357	563	608	365
Revenue Growth (YoY)	35.29%	-36.59%	-7.40%	66.58%	36.19%
Cost of Revenue	133	104	157	163	99
Gross Profit	350	253	406	445	266
Selling, General & Admin	137	133	132	105	77
Research & Development	39	35	26	24	18
Other Operating Expenses	-	1	-1	-	-
Operating Expenses	176	169	157	129	95
Operating Income	174	84	249	316	171
Interest Expense	-	-1	-1	-	-1
Interest & Investment Income	8	2	-	-	-
Currency Exchange Gain (Loss)	-	-15	-16	13	-7
Other Non Operating Income (Expenses)	1	1	-2	-	1
EBT Excluding Unusual Items	183	71	230	329	164
Gain (Loss) on Sale of Investments	-	13	-7	-1	1
Pretax Income	183	84	223	328	165
Income Tax Expense	42	20	48	73	36
Net Income	141	64	175	255	129
Net Income to Common	141	64	175	255	129
Net Income Growth	120.31%	-63.43%	-31.37%	97.67%	51.76%
Shares Outstanding (Basic)	26	26	26	26	26
Shares Outstanding (Diluted)	27	26	26	26	26
Shares Change (YoY)	0.40%	-0.05%	-0.32%	1.25%	1.28%
EPS (Basic)	5.32	2.44	6.68	9.74	4.96
EPS (Diluted)	5.32	2.42	6.63	9.64	4.93
EPS Growth	119.83%	-63.50%	-31.22%	95.54%	50.30%
Free Cash Flow	138	9	230	273	106
Free Cash Flow Per Share	5.21	0.34	8.71	10.30	4.05
Dividend Per Share	6.500	6.000	5.500	5.000	3.500
Dividend Growth	8.33%	9.09%	10.00%	42.86%	16.67%
Gross Margin	72.46%	70.87%	72.11%	73.19%	72.88%
Operating Margin	36.02%	23.53%	44.23%	51.97%	46.85%
Profit Margin	29.19%	17.93%	31.08%	41.94%	35.34%
Free Cash Flow Margin	28.57%	2.52%	40.85%	44.90%	29.04%
EBITDA	194	97	261	325	180
EBITDA Margin	40.17%	27.17%	46.36%	53.45%	49.31%
D&A For EBITDA	20	13	12	9	9
EBIT	174	84	249	316	171
EBIT Margin	36.02%	23.53%	44.23%	51.97%	46.85%
Effective Tax Rate	22.95%	23.81%	21.52%	22.26%	21.82%

Source: S&P Capital IQ. Standard template. Financial Sources.