Mirion Technologies, Inc. (MIR)
NYSE: MIR · Real-Time Price · USD
16.10
-0.12 (-0.74%)
May 5, 2025, 12:10 PM EDT - Market open
Mirion Technologies Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Jun '21 Jun 30, 2021 | 2016 - 2020 |
| Net Income | -10 | -36.1 | -96.9 | -276.9 | -223.3 | -158.3 | Upgrade
|
| Depreciation & Amortization | 145.3 | 150.4 | 162.8 | 174.5 | 112.2 | 83.6 | Upgrade
|
| Other Amortization | 3.3 | 3.1 | 3.1 | 3.5 | 3.6 | 3.2 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.9 | -0.7 | 7.1 | 3.4 | 2.3 | -0.1 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 211.8 | - | - | Upgrade
|
| Stock-Based Compensation | 15.4 | 15.6 | 21.9 | 31.8 | 14.5 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 3.3 | 3.4 | 1.8 | 0.3 | 0.9 | 2.1 | Upgrade
|
| Other Operating Activities | -17.2 | -9.8 | -3.9 | -70.6 | 139.7 | 133.2 | Upgrade
|
| Change in Accounts Receivable | -22.9 | -35.9 | -3.1 | -19.3 | -40.7 | -8 | Upgrade
|
| Change in Inventory | -1.4 | 1.3 | -0.5 | -34.8 | -2.6 | -4.2 | Upgrade
|
| Change in Accounts Payable | 1.6 | -1.5 | -9.9 | 4.5 | 16.6 | 2.6 | Upgrade
|
| Change in Unearned Revenue | 3.6 | -1.1 | 23.9 | 6.9 | 13.9 | -2.8 | Upgrade
|
| Change in Other Net Operating Assets | 8.6 | 10.4 | -11.1 | 4.3 | -2.5 | 2.3 | Upgrade
|
| Operating Cash Flow | 128.7 | 99.1 | 95.2 | 39.4 | 34.6 | 53.6 | Upgrade
|
| Operating Cash Flow Growth | 23.87% | 4.10% | 141.62% | 13.87% | -35.45% | 35.70% | Upgrade
|
| Capital Expenditures | -44.5 | -48.8 | -37.1 | -34.2 | -31.5 | -23.2 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 0.8 | - | - | Upgrade
|
| Cash Acquisitions | - | -1 | -31.4 | -6.6 | -2,199 | -290.1 | Upgrade
|
| Divestitures | 2.5 | 2.5 | 1 | - | - | - | Upgrade
|
| Other Investing Activities | 3.6 | 3.6 | 2.8 | 0.5 | - | - | Upgrade
|
| Investing Cash Flow | -38.4 | -43.7 | -64.7 | -39.5 | -2,231 | -313.3 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 288.8 | Upgrade
|
| Total Debt Issued | - | - | - | - | 809.2 | 288.8 | Upgrade
|
| Long-Term Debt Repaid | - | - | -127.3 | -6.6 | - | -49.8 | Upgrade
|
| Total Debt Repaid | - | - | -127.3 | -6.6 | -14 | -49.8 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | -127.3 | -6.6 | 795.2 | 239 | Upgrade
|
| Issuance of Common Stock | - | - | 150 | - | 900 | - | Upgrade
|
| Repurchase of Common Stock | -22.5 | -2 | -1 | - | -146.3 | - | Upgrade
|
| Other Financing Activities | -2.2 | -1.3 | 0.9 | -0.4 | -20.1 | - | Upgrade
|
| Financing Cash Flow | -24.7 | -3.3 | 22.6 | -7 | 1,529 | 239 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.1 | -7 | 2.4 | -3.2 | -3.1 | 3.1 | Upgrade
|
| Net Cash Flow | 64.5 | 45.1 | 55.5 | -10.3 | -670.5 | -17.6 | Upgrade
|
| Free Cash Flow | 84.2 | 50.3 | 58.1 | 5.2 | 3.1 | 30.4 | Upgrade
|
| Free Cash Flow Growth | 36.91% | -13.43% | 1017.31% | 67.74% | -89.80% | 55.10% | Upgrade
|
| Free Cash Flow Margin | 9.68% | 5.84% | 7.25% | 0.72% | 0.46% | 4.97% | Upgrade
|
| Free Cash Flow Per Share | 0.40 | 0.24 | 0.30 | 0.03 | 0.07 | 4.64 | Upgrade
|
| Cash Interest Paid | 52.1 | 55.1 | 58.5 | 37.1 | 35.6 | 37.4 | Upgrade
|
| Cash Income Tax Paid | 23.4 | 23.1 | 26.3 | 12.5 | 16.1 | 19.3 | Upgrade
|
| Levered Free Cash Flow | 131.69 | 91.09 | 129.19 | 89.76 | - | -33.46 | Upgrade
|
| Unlevered Free Cash Flow | 162.7 | 124.18 | 164.78 | 112.83 | - | 65.46 | Upgrade
|
| Change in Net Working Capital | -20.5 | 10.9 | -25.8 | 15.4 | - | 17.5 | Upgrade
|
Updated Apr 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.