Mycronic AB (publ) (STO: MYCR)
Sweden
· Delayed Price · Currency is SEK 398.60
+0.40 (0.10%)
Dec 20, 2024, 5:29 PM CET
Mycronic 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 | 6,967 | 5,706 | 5,119 | 4,635 | 3,882 | 4,307 | Upgrade
|
| Revenue Growth (YoY) | 33.09% | 11.47% | 10.44% | 19.40% | -9.87% | 13.91% | Upgrade
|
| Cost of Revenue | 3,189 | 2,850 | 2,831 | 2,321 | 1,802 | 1,908 | Upgrade
|
| Gross Profit | 3,778 | 2,856 | 2,288 | 2,314 | 2,080 | 2,399 | Upgrade
|
| Selling, General & Admin | 983 | 996 | 889 | 769 | 671 | 778 | Upgrade
|
| Research & Development | 704 | 653 | 638 | 548 | 496 | 559 | Upgrade
|
| Other Operating Expenses | -38 | -44 | -98 | -55 | -37 | -70 | Upgrade
|
| Operating Expenses | 1,649 | 1,605 | 1,429 | 1,262 | 1,130 | 1,267 | Upgrade
|
| Operating Income | 2,129 | 1,251 | 859 | 1,052 | 950 | 1,132 | Upgrade
|
| Interest Expense | -13 | -13 | -13 | -14 | -14 | -11 | Upgrade
|
| Interest & Investment Income | 76 | 40 | 9 | 11 | 6 | 9 | Upgrade
|
| Currency Exchange Gain (Loss) | -16 | -16 | 12 | 27 | -34 | -8 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | 1 | - | 1 | - | Upgrade
|
| EBT Excluding Unusual Items | 2,176 | 1,262 | 868 | 1,076 | 909 | 1,122 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | -30 | -18 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 23 | - | - | - | Upgrade
|
| Pretax Income | 2,176 | 1,262 | 891 | 1,046 | 891 | 1,122 | Upgrade
|
| Income Tax Expense | 443 | 266 | 154 | 219 | 187 | 263 | Upgrade
|
| Earnings From Continuing Operations | 1,733 | 996 | 737 | 827 | 704 | 859 | Upgrade
|
| Minority Interest in Earnings | 2 | 2 | 4 | 1 | -10 | -4 | Upgrade
|
| Net Income | 1,735 | 998 | 741 | 828 | 694 | 855 | Upgrade
|
| Net Income to Common | 1,735 | 998 | 741 | 828 | 694 | 855 | Upgrade
|
| Net Income Growth | 135.73% | 34.68% | -10.51% | 19.31% | -18.83% | 8.23% | Upgrade
|
| Shares Outstanding (Basic) | 98 | 98 | 98 | 98 | 98 | 98 | Upgrade
|
| Shares Outstanding (Diluted) | 98 | 98 | 98 | 98 | 98 | 98 | Upgrade
|
| Shares Change (YoY) | 0.03% | 0.03% | -0.10% | -0.06% | -0.13% | -0.02% | Upgrade
|
| EPS (Basic) | 17.78 | 10.22 | 7.59 | 8.48 | 7.10 | 8.73 | Upgrade
|
| EPS (Diluted) | 17.77 | 10.22 | 7.59 | 8.48 | 7.10 | 8.73 | Upgrade
|
| EPS Growth | 135.71% | 34.65% | -10.49% | 19.43% | -18.71% | 8.25% | Upgrade
|
| Free Cash Flow | 1,680 | 1,505 | 746 | 956 | 1,082 | 436 | Upgrade
|
| Free Cash Flow Per Share | 17.21 | 15.41 | 7.64 | 9.78 | 11.07 | 4.45 | Upgrade
|
| Dividend Per Share | 4.500 | 4.500 | 3.500 | 3.000 | 3.000 | 2.000 | Upgrade
|
| Dividend Growth | 28.57% | 28.57% | 16.67% | 0% | 50.00% | -33.33% | Upgrade
|
| Gross Margin | 54.23% | 50.05% | 44.70% | 49.92% | 53.58% | 55.70% | Upgrade
|
| Operating Margin | 30.56% | 21.92% | 16.78% | 22.70% | 24.47% | 26.28% | Upgrade
|
| Profit Margin | 24.90% | 17.49% | 14.48% | 17.86% | 17.88% | 19.85% | Upgrade
|
| Free Cash Flow Margin | 24.11% | 26.38% | 14.57% | 20.63% | 27.87% | 10.12% | Upgrade
|
| EBITDA | 2,262 | 1,388 | 994 | 1,152 | 1,037 | 1,227 | Upgrade
|
| EBITDA Margin | 32.47% | 24.33% | 19.42% | 24.85% | 26.71% | 28.49% | Upgrade
|
| D&A For EBITDA | 133 | 137 | 135 | 100 | 87 | 95 | Upgrade
|
| EBIT | 2,129 | 1,251 | 859 | 1,052 | 950 | 1,132 | Upgrade
|
| EBIT Margin | 30.56% | 21.92% | 16.78% | 22.70% | 24.47% | 26.28% | Upgrade
|
| Effective Tax Rate | 20.36% | 21.08% | 17.28% | 20.94% | 20.99% | 23.44% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.