news-img

Mycronic

MYCR.ST

Tags: SE Industrials Industrial - Machinery

Mycronic AB (publ) Price (MYCR.ST)

Stock Price

Low: Year Low
High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

Volume

Fetching Data...

Shares Outstanding

97,627,272

(0.0089)%

Income Statement Summary

Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Operating Income
Other Expenses
Net Income
news-img
Mycronic AB (publ)
news-img

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 496.05M

+0%

427.96M

-14%

839.48M

+96%

1.28B

+52%

1.20B

-6%

522.98M

-57%

568.62M

+9%

828.90M

+46%

1.29B

+55%

1.20B

-7%

1.35B

+13%

996.99M

-26%

1.48B

+48%

1.81B

+23%

2.32B

+28%

3.00B

+29%

3.78B

+26%

4.31B

+14%

3.88B

-10%

4.64B

+19%

5.12B

+10%

5.71B

+11%

7.06B

+24%

Cost of Revenue
Cost of Revenue 259.20M 263.47M 370.06M 581.42M 550.03M 369.74M 407.15M 501.40M 654.67M 709.55M 742.02M 550.68M 763.31M 739.38M 909.03M 1.28B 1.68B 1.91B 1.80B 2.35B 2.83B 2.99B 3.34B
Gross Profit
Gross Profit 236.85M

+0%

 164.49M

-31%

 469.42M

+185%

 694.34M

+48%

 654.12M

-6%

 153.24M

-77%

 161.46M

+5%

 327.50M

+103%

 633.12M

+93%

 488.04M

-23%

 611.91M

+25%

 446.31M

-27%

 711.70M

+59%

 1.08B

+51%

 1.41B

+31%

 1.72B

+22%

 2.10B

+22%

 2.40B

+14%

 2.08B

-13%

 2.28B

+10%

 2.29B

+0%

 2.72B

+19%

 3.72B

+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 185.16M 123.54M 176.43M 310.94M 318.49M 279.00M 149.64M 251.41M 318.12M 289.00M 289.97M 183.37M 197.68M 266.72M 348.41M 348.00M 456.00M 559.00M 514.00M 548.00M 638.00M 593.00M 747.00M
General and Administrative 78.44M 67.23M 69.73M 70.40M -31,051,000.00 54.63M 96.38M 112.55M 119.75M 426.19M 78.77M 78.89M 89.96M 91.11M 137.85M 181.41M 228.11M 237.00M 16.00M 18.00M 32.00M 338.00M 361.00M
Selling, General & Admin... 125.35M 110.31M 161.21M 223.39M 81.10M 103.32M 149.24M 188.08M 238.87M 557.91M 291.20M 227.90M 253.91M 271.14M 376.59M 491.19M 648.94M 778.00M 166.00M 228.00M 286.00M 921.00M 989.00M
Selling & Marketing Exp... 46.91M 43.08M 91.47M 152.99M 112.15M 48.69M 52.85M 75.53M 119.12M 131.72M 212.43M 149.01M 163.95M 180.03M 238.75M 309.77M 420.83M 541.00M 150.00M 210.00M 254.00M 658.00M 628.00M
Depreciation and Amortiz... 32.03M 59.40M 91.50M 192.20M 202.63M 193.97M 72.47M 117.06M 96.67M 78.81M 116.15M 27.73M 24.38M 25.23M 32.64M 73.38M 73.89M 171.00M 157.00M 144.00M 209.00M 137.00M 0.00
Other Expenses -163,371,000.00 -263,272,000.00 259.33M -12,433,000.00 67.51M 40.58M -163,499,000.00 33.85M 3.62M -293,152,000.00 40.65M -1,612,000.00 -2,609,000.00 -187,000.00 -5,571,000.00 14.78M -13,533,000.00 -70,000,000.00 468.00M 486.00M 469.00M 0.00 1.98B
Total Operating Expenses 147.13M -29,419,000.00 596.96M 521.90M 467.10M 422.91M 135.38M 473.33M 560.61M 553.75M 621.82M 409.66M 448.98M 537.68M 719.43M 853.96M 1.09B 1.27B 1.15B 1.26B 1.39B 1.51B 3.72B
Cost and Exponses 406.33M 234.05M 967.02M 1.10B 1.02B 792.65M 542.53M 974.73M 1.22B 1.26B 1.36B 960.34M 1.21B 1.28B 1.63B 2.13B 2.77B 3.18B 2.95B 3.61B 4.22B 4.50B 7.06B
Operating Income
Operating Income 89.72M

+0%

193.91M

+116%

-127,540,000.00

-166%

172.44M

-235%

122.56M

-29%

-290,807,000.00

-337%

37.46M

-113%

-145,835,000.00

-489%

72.51M

-150%

-65,717,000.00

-191%

-21,372,000.00

-67%

32.27M

-251%

276.51M

+757%

540.26M

+95%

691.04M

+28%

847.96M

+23%

1.02B

+20%

1.12B

+10%

904.00M

-20%

1.05B

+16%

894.00M

-15%

1.21B

+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 12.45M 8.18M 10.57M 5.08M 13.76M 14.16M 13.32M 4.88M 3.37M 9.59M 7.65M 4.12M 1.98M 678.00k 427.00k 846.00k 2.61M 9.00M 6.00M 11.00M 9.00M 27.00M 0.00
Interest Expenses 15.47M 8.33M 5.35M 11.53M 10.09M 10.91M 11.38M 6.84M 2.21M 860.00k 842.00k 533.00k 420.00k 476.00k 2.05M 9.43M 11.53M 11.00M 14.00M 14.00M 13.00M 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 3.25M 1.94M -1,951,000.00 1.16M 8.73M 6.81M 3.58M 1.56M 202.00k -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 55.00M 2.08B
EBITDA
EBITDA -39,203,000.00 -125,883,000.00 219.04M 364.64M 338.92M -82,681,000.00 47.53M -23,890,000.00 172.55M 12.03M 102.42M 63.58M 302.44M 566.17M 724.11M 918.46M 1.10B 1.30B 1.06B 1.15B 1.11B 1.39B 2.02B
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 -193,762,000.00 122.32M 165.80M 126.22M -287,556,000.00 35.52M -147,786,000.00 73.67M -56,987,000.00 -14,563,000.00 35.85M 278.06M 540.46M 689.42M 839.38M 1.01B 1.12B 890.00M 1.05B 890.00M 1.26B 2.08B
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 12.48M 48.37M 33.32M -80,015,000.00 -4,872,000.00 -3,693,000.00 36.90M 31.84M 29.41M 22.11M 11.82M 97.99M 163.12M 213.12M 218.62M 263.00M 187.00M 219.00M 154.00M 266.00M 396.00M
Net Income
Net Income -63,378,000.00

+0%

-158,666,000.00

+150%

109.84M

-169%

117.43M

+7%

92.90M

-21%

-207,541,000.00

-323%

30.65M

-115%

-144,093,000.00

-570%

36.77M

-126%

-88,830,000.00

-342%

-43,972,000.00

-50%

13.75M

-131%

266.25M

+1,837%

442.48M

+66%

526.30M

+19%

626.26M

+19%

789.54M

+26%

855.00M

+8%

694.00M

-19%

828.00M

+19%

741.00M

-11%

998.00M

+35%

1.68B

+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 23.80M 35.18M 48.53M 48.53M 48.53M 48.53M 48.53M 64.75M 82.54M 97.92M 97.92M 97.92M 97.92M 97.92M 97.92M 97.92M 97.92M 97.89M 97.74M 97.65M 97.60M 97.65M 97.63M
Diluted Share Outstanding 27.00M 38.17M 49.83M 48.70M 48.53M 48.53M 48.53M 64.75M 82.54M 97.92M 97.92M 97.92M 97.92M 97.92M 97.92M 97.92M 97.92M 97.90M 97.76M 97.71M 97.61M 97.64M 97.63M
8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation