Mirion Technologies, Inc. (MIR)

Mirion Technologies Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2021
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Jun 30, 2021
Revenue	870.2	860.8	800.9	717.8	668.3	611.6
Revenue Growth (YoY)	7.25%	7.48%	11.58%	7.41%	9.27%	27.90%
Cost of Revenue	459.4	459	444.4	400.6	384.1	351.5
Gross Profit	410.8	401.8	356.5	317.2	284.2	260.1
Selling, General & Admin	333.4	338.2	338.6	357.1	267.6	194.6
Research & Development	35.8	35	31.7	30.3	36.2	29.4
Operating Expenses	369.2	373.2	370.3	387.4	303.8	224
Operating Income	41.6	28.6	-13.8	-70.2	-19.6	36.1
Interest Expense	-54.9	-57.9	-61.9	-42.5	-145.8	-163.4
Interest & Investment Income	6.8	6.6	4.8	0.6	-	0.2
Currency Exchange Gain (Loss)	1.4	-2.2	0.3	-4.9	1.9	-13.4
Other Non Operating Income (Expenses)	0.3	-5.2	-24	38	-	1.1
EBT Excluding Unusual Items	-4.8	-30.1	-94.6	-79	-163.5	-139.4
Merger & Restructuring Charges	-4.4	-5	-1.6	-12.3	-49.1	-24.9
Impairment of Goodwill	-	-	-	-211.8	-	-
Gain (Loss) on Sale of Assets	1.2	1.2	-6.5	-3.5	-	-
Other Unusual Items	-	-	-2.6	-	-15.9	-
Pretax Income	-8	-33.9	-105.3	-306.6	-228.5	-164.3
Income Tax Expense	1.7	2.7	-6.6	-18.2	-5.1	-5.9
Earnings From Continuing Operations	-9.7	-36.6	-98.7	-288.4	-223.4	-158.4
Minority Interest in Earnings	-0.3	0.5	1.8	11.5	0.9	0.1
Net Income	-10	-36.1	-96.9	-276.9	-222.5	-158.3
Net Income to Common	-10	-36.1	-96.9	-276.9	-222.5	-158.3
Shares Outstanding (Basic)	211	205	196	181	41	7
Shares Outstanding (Diluted)	211	205	196	181	41	7
Shares Change (YoY)	6.07%	4.39%	8.40%	339.92%	528.77%	1.49%
EPS (Basic)	-0.05	-0.18	-0.49	-1.53	-	-24.17
EPS (Diluted)	-0.05	-0.18	-0.49	-1.53	-	-24.17
Free Cash Flow	84.2	50.3	58.1	5.2	3.1	30.4
Free Cash Flow Per Share	0.40	0.24	0.30	0.03	0.07	4.64
Gross Margin	47.21%	46.68%	44.51%	44.19%	42.53%	42.53%
Operating Margin	4.78%	3.32%	-1.72%	-9.78%	-2.93%	5.90%
Profit Margin	-1.15%	-4.19%	-12.10%	-38.58%	-33.29%	-25.88%
Free Cash Flow Margin	9.68%	5.84%	7.25%	0.72%	0.46%	4.97%
EBITDA	186.9	179	149	104.3	92.6	119.7
EBITDA Margin	21.48%	20.79%	18.60%	14.53%	13.86%	19.57%
D&A For EBITDA	145.3	150.4	162.8	174.5	112.2	83.6
EBIT	41.6	28.6	-13.8	-70.2	-19.6	36.1
EBIT Margin	4.78%	3.32%	-1.72%	-9.78%	-2.93%	5.90%
Revenue as Reported	870.2	860.8	800.9	717.8	668.3	611.6
Advertising Expenses	-	1.7	1.3	1.7	-	0.9

Updated Apr 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q