Mycronic
MYCR.STMycronic AB (publ) Price (MYCR.ST)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
97,627,272
(0.0089)%2024 - Income Statement Summary
| Revenue | 7.06B USD |
| Cost of Revenue | 3.34B USD |
| Gross Profit | 3.72B USD |
| Operating Expenses | 3.72B USD |
| Operating Income | 0.00 USD |
| Other Expenses | 1.98B USD |
| Net Income | 1.68B USD |
Income Statement
Mycronic AB (publ)Currency: SEK
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
496,050,000.00
+0% |
427,959,000.00
-14% |
839,481,000.00
+96% |
1,275,759,000.00
+52% |
1,204,143,000.00
-6% |
522,981,000.00
-57% |
568,617,000.00
+9% |
828,896,000.00
+46% |
1,287,782,000.00
+55% |
1,197,580,000.00
-7% |
1,353,927,000.00
+13% |
996,988,000.00
-26% |
1,475,004,000.00
+48% |
1,814,960,000.00
+23% |
2,319,254,000.00
+28% |
3,001,159,000.00
+29% |
3,780,586,000.00
+26% |
4,307,000,000.00
+14% |
3,882,000,000.00
-10% |
4,635,000,000.00
+19% |
5,119,000,000.00
+10% |
5,706,000,000.00
+11% |
7,057,000,000.00
+24% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 259,197,000.00 | 263,465,000.00 | 370,061,000.00 | 581,424,000.00 | 550,028,000.00 | 369,740,000.00 | 407,154,000.00 | 501,398,000.00 | 654,667,000.00 | 709,545,000.00 | 742,020,000.00 | 550,682,000.00 | 763,305,000.00 | 739,384,000.00 | 909,026,000.00 | 1,280,540,000.00 | 1,683,057,000.00 | 1,908,000,000.00 | 1,802,000,000.00 | 2,351,000,000.00 | 2,831,000,000.00 | 2,985,000,000.00 | 3,338,000,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
236,853,000.00
+0% |
164,494,000.00
-31% |
469,420,000.00
+185% |
694,335,000.00
+48% |
654,115,000.00
-6% |
153,241,000.00
-77% |
161,463,000.00
+5% |
327,498,000.00
+103% |
633,115,000.00
+93% |
488,035,000.00
-23% |
611,907,000.00
+25% |
446,306,000.00
-27% |
711,699,000.00
+59% |
1,075,576,000.00
+51% |
1,410,228,000.00
+31% |
1,720,619,000.00
+22% |
2,097,529,000.00
+22% |
2,399,000,000.00
+14% |
2,080,000,000.00
-13% |
2,284,000,000.00
+10% |
2,288,000,000.00
+0% |
2,721,000,000.00
+19% |
3,719,000,000.00
+37% |
|
| Gross Profit Ratio | (0.48%) | (0.38%) | (0.56%) | (0.54%) | (0.54%) | (0.29%) | (0.28%) | (0.40%) | (0.49%) | (0.41%) | (0.45%) | (0.45%) | (0.48%) | (0.59%) | (0.61%) | (0.57%) | (0.55%) | (0.56%) | (0.54%) | (0.49%) | (0.45%) | (0.48%) | (0.53%) | |
| Operating Expenses | ||||||||||||||||||||||||
| Research and Development | 185,156,000.00 | 123,541,000.00 | 176,429,000.00 | 310,937,000.00 | 318,487,000.00 | 279,004,000.00 | 149,644,000.00 | 251,409,000.00 | 318,121,000.00 | 288,997,000.00 | 289,967,000.00 | 183,373,000.00 | 197,684,000.00 | 266,723,000.00 | 348,406,000.00 | 347,995,000.00 | 455,999,000.00 | 559,000,000.00 | 514,000,000.00 | 548,000,000.00 | 638,000,000.00 | 593,000,000.00 | 747,000,000.00 | |
| General and Administrative | 78,436,000.00 | 67,232,000.00 | 69,733,000.00 | 70,400,000.00 | -31,051,000.00 | 54,632,000.00 | 96,382,000.00 | 112,553,000.00 | 119,751,000.00 | 426,192,000.00 | 78,774,000.00 | 78,885,000.00 | 89,956,000.00 | 91,114,000.00 | 137,846,000.00 | 181,414,000.00 | 228,108,000.00 | 237,000,000.00 | 16,000,000.00 | 18,000,000.00 | 32,000,000.00 | 338,000,000.00 | 361,000,000.00 | |
| Selling, General & Admin... | 125,347,000.00 | 110,312,000.00 | 161,205,000.00 | 223,391,000.00 | 81,097,000.00 | 103,322,000.00 | 149,235,000.00 | 188,078,000.00 | 238,867,000.00 | 557,907,000.00 | 291,203,000.00 | 227,899,000.00 | 253,909,000.00 | 271,144,000.00 | 376,593,000.00 | 491,188,000.00 | 648,942,000.00 | 778,000,000.00 | 166,000,000.00 | 228,000,000.00 | 286,000,000.00 | 921,000,000.00 | 989,000,000.00 | |
| Selling & Marketing Exp... | 46,911,000.00 | 43,080,000.00 | 91,472,000.00 | 152,991,000.00 | 112,148,000.00 | 48,690,000.00 | 52,853,000.00 | 75,525,000.00 | 119,116,000.00 | 131,715,000.00 | 212,429,000.00 | 149,014,000.00 | 163,953,000.00 | 180,030,000.00 | 238,747,000.00 | 309,774,000.00 | 420,834,000.00 | 541,000,000.00 | 150,000,000.00 | 210,000,000.00 | 254,000,000.00 | 658,000,000.00 | 628,000,000.00 | |
| Depreciation and Amortiz... | 32,033,000.00 | 59,397,000.00 | 91,503,000.00 | 192,197,000.00 | 202,632,000.00 | 193,965,000.00 | 72,467,000.00 | 117,061,000.00 | 96,669,000.00 | 78,805,000.00 | 116,151,000.00 | 27,730,000.00 | 24,383,000.00 | 25,228,000.00 | 32,640,000.00 | 73,378,000.00 | 73,888,000.00 | 171,000,000.00 | 157,000,000.00 | 144,000,000.00 | 209,000,000.00 | 137,000,000.00 | 0.00 | |
| Other Expenses | -163,371,000.00 | -263,272,000.00 | 259,326,000.00 | -12,433,000.00 | 67,514,000.00 | 40,584,000.00 | -163,499,000.00 | 33,846,000.00 | 3,617,000.00 | -293,152,000.00 | 40,654,000.00 | -1,612,000.00 | -2,609,000.00 | -187,000.00 | -5,571,000.00 | 14,781,000.00 | -13,533,000.00 | -70,000,000.00 | 468,000,000.00 | 486,000,000.00 | 469,000,000.00 | 0.00 | 1,983,000,000.00 | |
| Total Operating Expenses | 147,132,000.00 | -29,419,000.00 | 596,960,000.00 | 521,895,000.00 | 467,098,000.00 | 422,910,000.00 | 135,380,000.00 | 473,333,000.00 | 560,605,000.00 | 553,752,000.00 | 621,824,000.00 | 409,660,000.00 | 448,984,000.00 | 537,680,000.00 | 719,428,000.00 | 853,964,000.00 | 1,091,408,000.00 | 1,267,000,000.00 | 1,148,000,000.00 | 1,262,000,000.00 | 1,393,000,000.00 | 1,514,000,000.00 | 3,719,000,000.00 | |
| Cost and Exponses | 406,329,000.00 | 234,046,000.00 | 967,021,000.00 | 1,103,319,000.00 | 1,017,126,000.00 | 792,650,000.00 | 542,534,000.00 | 974,731,000.00 | 1,215,272,000.00 | 1,263,297,000.00 | 1,363,844,000.00 | 960,342,000.00 | 1,212,289,000.00 | 1,277,064,000.00 | 1,628,454,000.00 | 2,134,504,000.00 | 2,774,465,000.00 | 3,175,000,000.00 | 2,950,000,000.00 | 3,613,000,000.00 | 4,224,000,000.00 | 4,499,000,000.00 | 7,057,000,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
89,721,000.00
+0% |
193,913,000.00
+116% |
-127,540,000.00
-166% |
172,440,000.00
-235% |
122,556,000.00
-29% |
-290,807,000.00
-337% |
37,460,000.00
-113% |
-145,835,000.00
-489% |
72,510,000.00
-150% |
-65,717,000.00
-191% |
-21,372,000.00
-67% |
32,271,000.00
-251% |
276,505,000.00
+757% |
540,261,000.00
+95% |
691,040,000.00
+28% |
847,964,000.00
+23% |
1,020,003,000.00
+20% |
1,124,000,000.00
+10% |
904,000,000.00
-20% |
1,049,000,000.00
+16% |
894,000,000.00
-15% |
1,207,000,000.00
+35% |
0.00
+0% |
|
| Operating Income Ratio | (0.18%) | (0.45%) | (-0.15%) | (0.14%) | (0.10%) | (-0.56%) | (0.07%) | (-0.18%) | (0.06%) | (-0.05%) | (-0.02%) | (0.03%) | (0.19%) | (0.30%) | (0.30%) | (0.28%) | (0.27%) | (0.26%) | (0.23%) | (0.23%) | (0.17%) | (0.21%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 12,445,000.00 | 8,180,000.00 | 10,572,000.00 | 5,080,000.00 | 13,758,000.00 | 14,161,000.00 | 13,320,000.00 | 4,884,000.00 | 3,366,000.00 | 9,590,000.00 | 7,651,000.00 | 4,116,000.00 | 1,975,000.00 | 678,000.00 | 427,000.00 | 846,000.00 | 2,613,000.00 | 9,000,000.00 | 6,000,000.00 | 11,000,000.00 | 9,000,000.00 | 27,000,000.00 | 0.00 | |
| Interest Expenses | 15,465,000.00 | 8,331,000.00 | 5,348,000.00 | 11,533,000.00 | 10,094,000.00 | 10,910,000.00 | 11,377,000.00 | 6,835,000.00 | 2,206,000.00 | 860,000.00 | 842,000.00 | 533,000.00 | 420,000.00 | 476,000.00 | 2,047,000.00 | 9,433,000.00 | 11,525,000.00 | 11,000,000.00 | 14,000,000.00 | 14,000,000.00 | 13,000,000.00 | 0.00 | 0.00 | |
| Total Other Income/Exp... | -176,422,000.00 | -387,675,000.00 | -7,153,000.00 | -6,636,000.00 | -16,129,000.00 | 3,251,000.00 | 1,943,000.00 | -1,951,000.00 | 1,160,000.00 | 8,730,000.00 | 6,809,000.00 | 3,583,000.00 | 1,555,000.00 | 202,000.00 | -1,620,000.00 | -41,114,000.00 | -9,000,000.00 | -2,000,000.00 | -8,000,000.00 | -3,000,000.00 | -4,000,000.00 | 55,000,000.00 | 2,084,000,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | -39,203,000.00 | -125,883,000.00 | 219,043,000.00 | 364,637,000.00 | 338,917,000.00 | -82,681,000.00 | 47,527,999.00 | -23,890,000.00 | 172,545,000.00 | 12,027,000.00 | 102,415,000.00 | 63,584,000.00 | 302,443,000.00 | 566,167,000.00 | 724,107,000.00 | 918,461,000.00 | 1,096,506,000.00 | 1,304,000,000.00 | 1,061,000,000.00 | 1,152,000,000.00 | 1,112,000,000.00 | 1,388,000,000.00 | 2,021,000,000.00 | |
| EBITDA ratio | (-0.08%) | (-0.29%) | (0.26%) | (0.29%) | (0.28%) | (-0.16%) | (0.17%) | (-0.03%) | (0.13%) | (0.02%) | (0.08%) | (0.06%) | (0.21%) | (0.31%) | (0.31%) | (0.31%) | (0.29%) | (0.31%) | (0.29%) | (0.27%) | (0.23%) | (0.24%) | (0.29%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | -86,701,000.00 | -193,762,000.00 | 122,316,000.00 | 165,804,000.00 | 126,220,000.00 | -287,556,000.00 | 35,517,000.00 | -147,786,000.00 | 73,670,000.00 | -56,987,000.00 | -14,563,000.00 | 35,854,000.00 | 278,060,000.00 | 540,463,000.00 | 689,420,000.00 | 839,377,000.00 | 1,011,092,000.00 | 1,122,000,000.00 | 890,000,000.00 | 1,046,000,000.00 | 890,000,000.00 | 1,262,000,000.00 | 2,084,000,000.00 | |
| Income Before Tax Ratio | (-0.17%) | (-0.45%) | (0.15%) | (0.13%) | (0.10%) | (-0.55%) | (0.06%) | (-0.18%) | (0.06%) | (-0.05%) | (-0.01%) | (0.04%) | (0.19%) | (0.30%) | (0.30%) | (0.28%) | (0.27%) | (0.26%) | (0.23%) | (0.23%) | (0.17%) | (0.22%) | (0.30%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | -23,323,000.00 | -35,096,000.00 | 12,477,000.00 | 48,374,000.00 | 33,318,000.00 | -80,015,000.00 | -4,872,000.00 | -3,693,000.00 | 36,904,000.00 | 31,843,000.00 | 29,409,000.00 | 22,109,000.00 | 11,815,000.00 | 97,988,000.00 | 163,117,000.00 | 213,118,000.00 | 218,615,000.00 | 263,000,000.00 | 187,000,000.00 | 219,000,000.00 | 154,000,000.00 | 266,000,000.00 | 396,000,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | -63,378,000.00
+0% |
-158,666,000.00
+150% |
109,839,000.00
-169% |
117,430,000.00
+7% |
92,902,000.00
-21% |
-207,541,000.00
-323% |
30,645,000.00
-115% |
-144,093,000.00
-570% |
36,766,000.00
-126% |
-88,830,000.00
-342% |
-43,972,000.00
-50% |
13,745,000.00
-131% |
266,245,000.00
+1,837% |
442,475,000.00
+66% |
526,303,000.00
+19% |
626,259,000.00
+19% |
789,539,000.00
+26% |
855,000,000.00
+8% |
694,000,000.00
-19% |
828,000,000.00
+19% |
741,000,000.00
-11% |
998,000,000.00
+35% |
1,683,000,000.00
+69% |
|
| Net Income Ratio | (-0.13%) | (-0.37%) | (0.13%) | (0.09%) | (0.08%) | (-0.40%) | (0.05%) | (-0.17%) | (0.03%) | (-0.07%) | (-0.03%) | (0.01%) | (0.18%) | (0.24%) | (0.23%) | (0.21%) | (0.21%) | (0.20%) | (0.18%) | (0.18%) | (0.14%) | (0.17%) | (0.24%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | -2.66 | -4.51 | 2.24 | 2.42 | 1.91 | -4.28 | -0.63 | -2.23 | 0.45 | -0.91 | -0.45 | 0.14 | 2.72 | 4.52 | 5.38 | 6.37 | 8.06 | 8.73 | 7.10 | 8.48 | 7.59 | 10.22 | 17.24 | |
| Diluted EPS | -2.35 | -4.16 | 2.18 | 2.42 | 1.91 | -4.28 | -0.63 | -2.23 | 0.45 | -0.91 | -0.45 | 0.14 | 2.72 | 4.52 | 5.38 | 6.37 | 8.06 | 8.73 | 7.10 | 8.47 | 7.59 | 10.22 | 17.24 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 23,803,283.00 | 35,184,554.00 | 48,527,129.00 | 48,527,129.00 | 48,527,129.00 | 48,527,129.00 | 48,527,129.00 | 64,746,617.00 | 82,536,000.00 | 97,917,000.00 | 97,917,000.00 | 97,917,000.00 | 97,917,000.00 | 97,917,000.00 | 97,917,000.00 | 97,917,000.00 | 97,917,000.00 | 97,892,942.00 | 97,743,000.00 | 97,649,000.00 | 97,597,000.00 | 97,651,663.00 | 97,627,272.00 | |
| Diluted Share Outstanding | 27,002,330.00 | 38,171,734.00 | 49,828,058.00 | 48,700,586.00 | 48,527,129.00 | 48,527,129.00 | 48,527,129.00 | 64,746,617.00 | 82,536,000.00 | 97,917,000.00 | 97,917,000.00 | 97,917,000.00 | 97,917,000.00 | 97,917,000.00 | 97,917,000.00 | 97,917,000.00 | 97,917,000.00 | 97,895,000.00 | 97,763,000.00 | 97,709,000.00 | 97,610,000.00 | 97,636,000.00 | 97,627,272.00 | |