Mips AB (publ) (STO: MIPS)
Sweden
· Delayed Price · Currency is SEK 476.40
-2.20 (-0.46%)
Dec 3, 2024, 5:29 PM CET
Mips AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 430 | 357 | 563 | 608 | 365 | 268 | Upgrade
|
| Revenue Growth (YoY) | 15.28% | -36.59% | -7.40% | 66.58% | 36.19% | 39.20% | Upgrade
|
| Cost of Revenue | 121 | 104 | 157 | 163 | 99 | 69 | Upgrade
|
| Gross Profit | 309 | 253 | 406 | 445 | 266 | 199 | Upgrade
|
| Selling, General & Admin | 138 | 133 | 132 | 105 | 77 | 66 | Upgrade
|
| Research & Development | 37 | 35 | 26 | 24 | 18 | 15 | Upgrade
|
| Other Operating Expenses | -10 | 1 | -1 | - | - | - | Upgrade
|
| Operating Expenses | 165 | 169 | 157 | 129 | 95 | 81 | Upgrade
|
| Operating Income | 144 | 84 | 249 | 316 | 171 | 118 | Upgrade
|
| Interest Expense | -8 | -1 | -1 | - | -1 | - | Upgrade
|
| Interest & Investment Income | - | 2 | - | - | - | 1 | Upgrade
|
| Currency Exchange Gain (Loss) | -15 | -15 | -16 | 13 | -7 | -10 | Upgrade
|
| Other Non Operating Income (Expenses) | 1 | 1 | -2 | - | 1 | - | Upgrade
|
| EBT Excluding Unusual Items | 122 | 71 | 230 | 329 | 164 | 109 | Upgrade
|
| Gain (Loss) on Sale of Investments | 13 | 13 | -7 | -1 | 1 | - | Upgrade
|
| Pretax Income | 135 | 84 | 223 | 328 | 165 | 109 | Upgrade
|
| Income Tax Expense | 31 | 20 | 48 | 73 | 36 | 24 | Upgrade
|
| Net Income to Company | - | 64 | 175 | 255 | 129 | 85 | Upgrade
|
| Net Income | 104 | 64 | 175 | 255 | 129 | 85 | Upgrade
|
| Net Income to Common | 104 | 64 | 175 | 255 | 129 | 85 | Upgrade
|
| Net Income Growth | 55.22% | -63.43% | -31.37% | 97.67% | 51.76% | 50.71% | Upgrade
|
| Shares Outstanding (Basic) | 26 | 26 | 26 | 26 | 26 | 25 | Upgrade
|
| Shares Outstanding (Diluted) | 26 | 26 | 26 | 26 | 26 | 26 | Upgrade
|
| Shares Change (YoY) | 0.54% | -0.05% | -0.32% | 1.25% | 1.28% | 1.14% | Upgrade
|
| EPS (Basic) | 3.93 | 2.44 | 6.68 | 9.74 | 4.96 | 3.36 | Upgrade
|
| EPS (Diluted) | 3.93 | 2.42 | 6.63 | 9.64 | 4.93 | 3.28 | Upgrade
|
| EPS Growth | 54.87% | -63.50% | -31.22% | 95.54% | 50.30% | 48.42% | Upgrade
|
| Free Cash Flow | 86 | 9 | 230 | 273 | 106 | 62 | Upgrade
|
| Free Cash Flow Per Share | 3.25 | 0.34 | 8.71 | 10.30 | 4.05 | 2.40 | Upgrade
|
| Dividend Per Share | 6.000 | 6.000 | 5.500 | 5.000 | 3.500 | 3.000 | Upgrade
|
| Dividend Growth | 9.09% | 9.09% | 10.00% | 42.86% | 16.67% | 20.00% | Upgrade
|
| Gross Margin | 71.86% | 70.87% | 72.11% | 73.19% | 72.88% | 74.25% | Upgrade
|
| Operating Margin | 33.49% | 23.53% | 44.23% | 51.97% | 46.85% | 44.03% | Upgrade
|
| Profit Margin | 24.19% | 17.93% | 31.08% | 41.94% | 35.34% | 31.72% | Upgrade
|
| Free Cash Flow Margin | 20.00% | 2.52% | 40.85% | 44.90% | 29.04% | 23.13% | Upgrade
|
| EBITDA | 158 | 97 | 261 | 325 | 180 | 123 | Upgrade
|
| EBITDA Margin | 36.74% | 27.17% | 46.36% | 53.45% | 49.31% | 45.90% | Upgrade
|
| D&A For EBITDA | 14 | 13 | 12 | 9 | 9 | 5 | Upgrade
|
| EBIT | 144 | 84 | 249 | 316 | 171 | 118 | Upgrade
|
| EBIT Margin | 33.49% | 23.53% | 44.23% | 51.97% | 46.85% | 44.03% | Upgrade
|
| Effective Tax Rate | 22.96% | 23.81% | 21.52% | 22.26% | 21.82% | 22.02% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.