Mips AB (publ) (LON:0RNQ)
London
· Delayed Price · Currency is GBP · Price in SEK 350.60
0.00 (0.00%)
At close: Apr 22, 2025
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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Revenue | 516 | 483 | 357 | 563 | 608 | 365 | Upgrade
|
| Revenue Growth (YoY) | 46.59% | 35.29% | -36.59% | -7.40% | 66.57% | 36.19% | Upgrade
|
| Cost of Revenue | 140 | 133 | 104 | 157 | 163 | 99 | Upgrade
|
| Gross Profit | 376 | 350 | 253 | 406 | 445 | 266 | Upgrade
|
| Selling, General & Admin | 145 | 137 | 133 | 132 | 105 | 77 | Upgrade
|
| Research & Development | 40 | 39 | 35 | 26 | 24 | 18 | Upgrade
|
| Other Operating Expenses | 6 | - | 1 | -1 | - | - | Upgrade
|
| Operating Expenses | 191 | 176 | 169 | 157 | 129 | 95 | Upgrade
|
| Operating Income | 185 | 174 | 84 | 249 | 316 | 171 | Upgrade
|
| Interest Expense | -1 | -1 | -1 | -1 | - | -1 | Upgrade
|
| Interest & Investment Income | 6 | 6 | 2 | - | - | - | Upgrade
|
| Earnings From Equity Investments | -5 | -5 | - | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 6 | 6 | -15 | -16 | 13 | -7 | Upgrade
|
| Other Non Operating Income (Expenses) | -1 | 1 | 1 | -2 | - | 1 | Upgrade
|
| EBT Excluding Unusual Items | 190 | 181 | 71 | 230 | 329 | 164 | Upgrade
|
| Gain (Loss) on Sale of Investments | 2 | 2 | 13 | -7 | -1 | 1 | Upgrade
|
| Pretax Income | 192 | 183 | 84 | 223 | 328 | 165 | Upgrade
|
| Income Tax Expense | 44 | 42 | 20 | 48 | 73 | 36 | Upgrade
|
| Net Income | 148 | 141 | 64 | 175 | 255 | 129 | Upgrade
|
| Net Income to Common | 148 | 141 | 64 | 175 | 255 | 129 | Upgrade
|
| Net Income Growth | 138.71% | 120.31% | -63.43% | -31.37% | 97.67% | 51.77% | Upgrade
|
| Shares Outstanding (Basic) | 26 | 26 | 26 | 26 | 26 | 26 | Upgrade
|
| Shares Outstanding (Diluted) | 27 | 27 | 26 | 26 | 26 | 26 | Upgrade
|
| Shares Change (YoY) | 0.27% | 0.40% | -0.05% | -0.32% | 1.25% | 1.28% | Upgrade
|
| EPS (Basic) | 5.59 | 5.32 | 2.44 | 6.68 | 9.74 | 4.96 | Upgrade
|
| EPS (Diluted) | 5.59 | 5.32 | 2.42 | 6.63 | 9.64 | 4.93 | Upgrade
|
| EPS Growth | 141.91% | 119.84% | -63.50% | -31.22% | 95.54% | 50.30% | Upgrade
|
| Free Cash Flow | 183 | 138 | 9 | 230 | 273 | 106 | Upgrade
|
| Free Cash Flow Per Share | 6.90 | 5.21 | 0.34 | 8.71 | 10.30 | 4.05 | Upgrade
|
| Dividend Per Share | 6.500 | 6.500 | 6.000 | 5.500 | 5.000 | 3.500 | Upgrade
|
| Dividend Growth | 8.33% | 8.33% | 9.09% | 10.00% | 42.86% | 16.67% | Upgrade
|
| Gross Margin | 72.87% | 72.46% | 70.87% | 72.11% | 73.19% | 72.88% | Upgrade
|
| Operating Margin | 35.85% | 36.02% | 23.53% | 44.23% | 51.97% | 46.85% | Upgrade
|
| Profit Margin | 28.68% | 29.19% | 17.93% | 31.08% | 41.94% | 35.34% | Upgrade
|
| Free Cash Flow Margin | 35.47% | 28.57% | 2.52% | 40.85% | 44.90% | 29.04% | Upgrade
|
| EBITDA | 197.5 | 188 | 97 | 261 | 325 | 180 | Upgrade
|
| EBITDA Margin | 38.27% | 38.92% | 27.17% | 46.36% | 53.45% | 49.31% | Upgrade
|
| D&A For EBITDA | 12.5 | 14 | 13 | 12 | 9 | 9 | Upgrade
|
| EBIT | 185 | 174 | 84 | 249 | 316 | 171 | Upgrade
|
| EBIT Margin | 35.85% | 36.02% | 23.53% | 44.23% | 51.97% | 46.85% | Upgrade
|
| Effective Tax Rate | 22.92% | 22.95% | 23.81% | 21.52% | 22.26% | 21.82% | Upgrade
|
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.