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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Jun 30, 2021
Revenue	902.3	860.8	800.9	717.8	668.3	611.6
Revenue Growth (YoY)	7.81%	7.48%	11.58%	7.41%	9.27%	27.90%
Cost of Revenue	474.8	459	444.4	400.6	384.1	351.5
Gross Profit	427.5	401.8	356.5	317.2	284.2	260.1
Selling, General & Admin	330.6	338.2	338.6	357.1	267.6	194.6
Research & Development	36.9	35	31.7	30.3	36.2	29.4
Operating Expenses	367.5	373.2	370.3	387.4	303.8	224
Operating Income	60	28.6	-13.8	-70.2	-19.6	36.1
Interest Expense	-46.4	-57.9	-61.9	-42.5	-145.8	-163.4
Interest & Investment Income	7.6	6.6	4.8	0.6	-	0.2
Currency Exchange Gain (Loss)	14.9	-2.2	0.3	-4.9	1.9	-13.4
Other Non Operating Income (Expenses)	-	-5.2	-24	38	-	1.1
EBT Excluding Unusual Items	36.1	-30.1	-94.6	-79	-163.5	-139.4
Merger & Restructuring Charges	-5	-5	-1.6	-12.3	-49.1	-24.9
Impairment of Goodwill	-	-	-	-211.8	-	-
Gain (Loss) on Sale of Assets	-	1.2	-6.5	-3.5	-	-
Other Unusual Items	-5.8	-	-2.6	-	-15.9	-
Pretax Income	25.3	-33.9	-105.3	-306.6	-228.5	-164.3
Income Tax Expense	-2.6	2.7	-6.6	-18.2	-5.1	-5.9
Earnings From Continuing Operations	27.9	-36.6	-98.7	-288.4	-223.4	-158.4
Minority Interest in Earnings	-1.4	0.5	1.8	11.5	0.9	0.1
Net Income	26.5	-36.1	-96.9	-276.9	-222.5	-158.3
Net Income to Common	26.5	-36.1	-96.9	-276.9	-222.5	-158.3
Shares Outstanding (Basic)	222	205	196	181	41	7
Shares Outstanding (Diluted)	245	205	196	181	41	7
Shares Change (YoY)	21.31%	4.39%	8.40%	339.92%	528.77%	1.49%
EPS (Basic)	0.12	-0.18	-0.49	-1.53	-	-24.17
EPS (Diluted)	0.10	-0.18	-0.49	-1.53	-	-24.17
Free Cash Flow	92.8	50.3	58.1	5.2	3.1	30.4
Free Cash Flow Per Share	0.38	0.24	0.30	0.03	0.07	4.64
Gross Margin	47.38%	46.68%	44.51%	44.19%	42.53%	42.53%
Operating Margin	6.65%	3.32%	-1.72%	-9.78%	-2.93%	5.90%
Profit Margin	2.94%	-4.19%	-12.10%	-38.58%	-33.29%	-25.88%
Free Cash Flow Margin	10.29%	5.84%	7.25%	0.72%	0.46%	4.97%
EBITDA	197	179	149	104.3	92.6	119.7
EBITDA Margin	21.83%	20.79%	18.60%	14.53%	13.86%	19.57%
D&A For EBITDA	137	150.4	162.8	174.5	112.2	83.6
EBIT	60	28.6	-13.8	-70.2	-19.6	36.1
EBIT Margin	6.65%	3.32%	-1.72%	-9.78%	-2.93%	5.90%
Revenue as Reported	902.3	860.8	800.9	717.8	668.3	611.6
Advertising Expenses	-	1.7	1.3	1.7	-	0.9

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q