Mynaric AG Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	5.39	5.39	4.42	2.36	0.68	0.11
Revenue Growth (YoY)	178.12%	21.89%	87.77%	246.83%	495.61%	-
Cost of Revenue	16.77	16.77	15.43	10.62	6.22	2.79
Gross Profit	-11.38	-11.38	-11.01	-8.27	-5.54	-2.68
Selling, General & Admin	36.6	36.6	37.41	23.37	16.83	9.41
Other Operating Expenses	31.18	31.18	25.37	10.73	-3.12	-2.01
Operating Expenses	67.78	67.78	62.78	34.1	13.72	7.4
Operating Income	-79.16	-79.16	-73.79	-42.36	-19.26	-10.08
Interest Expense / Income	16.04	16.04	2.55	2.15	0.51	0
Other Expense / Income	-1.12	-1.12	-2.53	-0.83	-	-0.18
Pretax Income	-94.08	-94.08	-73.81	-43.69	-19.77	-9.9
Income Tax	-0.55	-0.55	-0.02	1.79	0	0
Net Income	-93.53	-93.53	-73.78	-45.48	-19.77	-9.9
Shares Outstanding (Basic)	6	6	5	4	3	3
Shares Outstanding (Diluted)	6	6	5	4	3	3
Shares Change	47.90%	11.17%	27.90%	26.89%	18.29%	-
EPS (Basic)	-3.87	-3.87	-3.39	-2.67	-1.48	-0.88
EPS (Diluted)	-3.87	-3.87	-3.39	-2.67	-1.48	-0.88
Free Cash Flow	-33.84	-33.84	-60.39	-47.04	-23.66	-10.21
Free Cash Flow Per Share	-1.40	-1.40	-2.78	-2.77	-1.77	-0.90
Gross Margin	-211.15%	-211.15%	-249.03%	-351.13%	-816.20%	-2347.37%
Operating Margin	-1468.70%	-1468.70%	-1668.70%	-1798.90%	-2836.08%	-8840.35%
Profit Margin	-1735.21%	-1735.21%	-1668.52%	-1931.08%	-2911.63%	-8680.70%
Free Cash Flow Margin	-627.74%	-627.74%	-1365.76%	-1997.37%	-3484.39%	-8955.26%
EBITDA	-66.42	-66.42	-63.27	-37.02	-17.42	-8.78
EBITDA Margin	-1232.34%	-1232.34%	-1430.85%	-1571.97%	-2565.10%	-7700.88%
Depreciation & Amortization	11.62	11.62	7.99	4.52	1.84	1.12
EBIT	-78.05	-78.05	-71.26	-41.54	-19.26	-9.9
EBIT Margin	-1447.96%	-1447.96%	-1611.51%	-1763.82%	-2836.08%	-8680.70%

Source: Financials are provided by Nasdaq Data Link and sourced from audited reports submitted to the Securities and Exchange Commission (SEC).