PEX:MIC Income Statement

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

Millions USD. 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
Premiums & Annuity Revenue	39.83	39.03	41.21	43.32	34.64	27.97
Total Interest & Dividend Income	-0.11	0.23	0.19	0.41	0.37	0.27
Gain (Loss) on Sale of Investments	0.27	-0.27	-0.37	1.17	0.47	-0.16
Other Revenue	0.34	0.4	1.64	1.82	0.29	0.26
Total Revenue	40.32	39.39	42.67	46.73	35.77	28.34
Revenue Growth (YoY)	2.06%	-7.69%	-8.68%	30.65%	26.21%	1.66%
Policy Benefits	34.82	34.52	36.91	40.04	24.38	18.85
Policy Acquisition & Underwriting Costs	-0.11	-	-	-	1.45	1.2
Depreciation & Amortization	-	-	-	-	0.06	0.06
Selling, General & Administrative	2.91	2.88	3.07	3.54	9.22	7.12
Provision for Bad Debts	-	-	-	0.04	0.17	0.43
Other Operating Expenses	-0.31	-	-	-	-	-
Total Operating Expenses	37.31	37.4	39.98	43.62	35.27	27.66
Operating Income	3.01	2	2.7	3.11	0.5	0.67
Interest Expense	-0.27	-0.46	-0.19	-0.06	-0.05	-0.04
Currency Exchange Gain (Loss)	-1.02	0.3	0.57	0.57	-0.29	-0.15
Other Non Operating Income (Expenses)	-	-	-	-	0.87	0.19
EBT Excluding Unusual Items	1.73	1.83	3.07	3.62	1.02	0.68
Gain (Loss) on Sale of Assets	0.03	0.03	0.1	0.01	-0.01	0
Asset Writedown	-	-	-	-	0.33	1.11
Pretax Income	1.76	1.87	3.17	3.63	1.34	1.79
Income Tax Expense	0.77	0.81	1.66	0.58	0.27	0.54
Earnings From Continuing Ops.	0.99	1.05	1.51	3.05	1.07	1.25
Minority Interest in Earnings	-0.03	0.18	-0.3	-0.52	-0.19	-0.22
Net Income	0.96	1.23	1.21	2.54	0.88	1.03
Net Income to Common	0.96	1.23	1.21	2.54	0.88	1.03
Net Income Growth	-31.68%	1.53%	-52.24%	189.61%	-15.05%	-15.35%
Shares Outstanding (Basic)	11	11	11	11	10	10
Shares Outstanding (Diluted)	11	11	11	11	10	10
Shares Change (YoY)	-	-	-	-	-	-0.00%
EPS (Basic)	0.09	0.12	0.12	0.24	0.08	0.10
EPS (Diluted)	0.09	0.12	0.12	0.24	0.08	0.10
EPS Growth	-31.68%	1.53%	-52.24%	189.61%	-15.05%	-15.35%
Free Cash Flow	1.93	-0.25	2.31	-1.58	-0.12	2.59
Free Cash Flow Per Share	0.18	-0.02	0.22	-0.15	-0.01	0.25
Dividend Per Share	0.021	0.021	0.019	0.017	0.013	-
Dividend Growth	12.63%	12.63%	13.77%	27.48%	-	-
Operating Margin	7.47%	5.07%	6.32%	6.66%	1.39%	2.38%
Profit Margin	2.38%	3.12%	2.84%	5.43%	2.45%	3.64%
Free Cash Flow Margin	4.79%	-0.62%	5.42%	-3.38%	-0.35%	9.13%
EBITDA	3.41	2.36	3.03	3.44	0.8	0.93
EBITDA Margin	8.45%	6.00%	7.11%	7.36%	2.23%	3.27%
D&A For EBITDA	0.39	0.37	0.34	0.33	0.3	0.25
EBIT	3.01	2	2.7	3.11	0.5	0.67
EBIT Margin	7.47%	5.07%	6.32%	6.66%	1.39%	2.38%
Effective Tax Rate	43.61%	43.62%	52.45%	15.85%	20.43%	29.99%

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