Mips AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	568	533	483	357	563	608
Revenue Growth (YoY)	10.08%	10.35%	35.29%	-36.59%	-7.40%	66.57%
Cost of Revenue	154	142	133	104	157	163
Gross Profit	414	391	350	253	406	445
Selling, General & Admin	195	187	137	133	132	105
Research & Development	46	41	39	35	26	24
Other Operating Expenses	-17	-10	-	1	-1	-
Operating Expenses	224	218	176	169	157	129
Operating Income	190	173	174	84	249	316
Interest Expense	-7	-	-1	-1	-1	-
Interest & Investment Income	3	4	6	2	-	-
Earnings From Equity Investments	-6	-7	-5	-	-	-
Currency Exchange Gain (Loss)	-14	-14	6	-15	-16	13
Other Non Operating Income (Expenses)	4	2	1	1	-2	-
EBT Excluding Unusual Items	170	158	181	71	230	329
Gain (Loss) on Sale of Investments	-	-	2	13	-7	-1
Pretax Income	170	158	183	84	223	328
Income Tax Expense	40	38	42	20	48	73
Net Income	130	120	141	64	175	255
Net Income to Common	130	120	141	64	175	255
Net Income Growth	-12.16%	-14.89%	120.31%	-63.43%	-31.37%	97.67%
Shares Outstanding (Basic)	26	26	26	26	26	26
Shares Outstanding (Diluted)	26	26	27	26	26	26
Shares Change (YoY)	-0.07%	-0.02%	0.40%	-0.05%	-0.32%	1.25%
EPS (Basic)	4.91	4.53	5.32	2.44	6.68	9.74
EPS (Diluted)	4.91	4.53	5.32	2.42	6.63	9.64
EPS Growth	-12.16%	-14.85%	119.84%	-63.50%	-31.22%	95.54%
Free Cash Flow	121	138	138	9	230	273
Free Cash Flow Per Share	4.57	5.21	5.21	0.34	8.71	10.30
Dividend Per Share	2.500	2.500	6.500	6.000	5.500	5.000
Dividend Growth	-61.54%	-61.54%	8.33%	9.09%	10.00%	42.86%
Gross Margin	72.89%	73.36%	72.46%	70.87%	72.11%	73.19%
Operating Margin	33.45%	32.46%	36.02%	23.53%	44.23%	51.97%
Profit Margin	22.89%	22.51%	29.19%	17.93%	31.08%	41.94%
Free Cash Flow Margin	21.30%	25.89%	28.57%	2.52%	40.85%	44.90%
EBITDA	205	186	188	97	261	325
EBITDA Margin	36.09%	34.90%	38.92%	27.17%	46.36%	53.45%
D&A For EBITDA	15	13	14	13	12	9
EBIT	190	173	174	84	249	316
EBIT Margin	33.45%	32.46%	36.02%	23.53%	44.23%	51.97%
Effective Tax Rate	23.53%	24.05%	22.95%	23.81%	21.52%	22.26%

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