Complete financial analysis of Mycronic AB (publ) (MICLF) income statement, including revenue, profit margins, EPS and key performance metrics. Get detailed insights into the financial performance of Mycronic AB (publ), a leading company in the Industrial – Machinery industry within the Industrials sector.
- Maisons D’aujourd’hui (MLMAI.PA) Income Statement Analysis – Financial Results
- PT Bank Woori Saudara Indonesia 1906 Tbk (SDRA.JK) Income Statement Analysis – Financial Results
- DoubleUGames Co., Ltd. (192080.KS) Income Statement Analysis – Financial Results
- Inventure Growth & Securities Limited (INVENTURE.BO) Income Statement Analysis – Financial Results
- Dover Corporation (DOV) Income Statement Analysis – Financial Results
Mycronic AB (publ) (MICLF)
About Mycronic AB (publ)
Mycronic AB (publ), together with its subsidiaries, develops, manufactures, and sells production equipment for electronics industry in Sweden, rest of Europe, the United States, other Americas, China, South Korea, rest of Asia, and internationally. The company operates through four segments: Pattern Generators, High Flex, High Volume, and Global Technologies. The Pattern Generators segment develops, manufactures, and markets mask writers and measuring machines for production of advanced photomasks for manufacturing of screens for TVs, cars, mobile phones, tablets, and computers, as well as the semiconductor components. The High Flex segment develops, manufactures, and markets surface mount technology (SMT) and inspection equipment for flexible printed circuit board (PCBs) assembly. This segment offers MYPro Line, which integrates advanced jet printing and dispensing, pick-and-place, advanced process control solutions, and 3D inspection systems; MYTower material handling systems; and MYSmart dispensing and coating solutions. The High Volume segment develops, manufactures, and markets equipment for dispensing and conformal coating of circuit boards for manufacturers of mobile phones, tablets, computers, and electronics for electric vehicles, as well as automated screen printers. The Global Technologies segment offers die-bonding services for microelectronics and optoelectronic applications; advanced electrical measurement of bare board PCBs and substrates; flying probe test system, an automated electrical measurement system for low to mid quantities and complex boards; and grid test systems for volume bare board verification. It sells its products through agents and distributors. The company serves industrial, aerospace, defense, automotive, energy, medical, and telecom sectors. The company was formerly known as Micronic Mydata AB (publ) and changed its name to Mycronic AB (publ) in June 2014. Mycronic AB (publ) is headquartered in Täby, Sweden.
| Metric | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.71B | 5.12B | 4.64B | 3.88B | 4.31B | 3.78B | 3.00B | 2.32B | 1.81B | 1.48B | 996.99M | 1.35B | 1.20B | 1.29B | 828.90M | 568.62M | 522.98M | 1.20B | 1.28B | 839.48M | 427.96M | 496.05M |
| Cost of Revenue | 2.85B | 2.83B | 2.35B | 1.80B | 1.91B | 1.68B | 1.28B | 909.03M | 739.38M | 763.31M | 550.68M | 742.02M | 709.55M | 654.67M | 501.40M | 407.15M | 369.74M | 550.03M | 581.42M | 370.06M | 263.47M | 259.20M |
| Gross Profit | 2.86B | 2.29B | 2.28B | 2.08B | 2.40B | 2.10B | 1.72B | 1.41B | 1.08B | 711.70M | 446.31M | 611.91M | 488.04M | 633.12M | 327.50M | 161.46M | 153.24M | 654.12M | 694.34M | 469.42M | 164.49M | 236.85M |
| Gross Profit Ratio | 50.05% | 44.70% | 49.28% | 53.58% | 55.70% | 55.48% | 57.33% | 60.81% | 59.26% | 48.25% | 44.77% | 45.19% | 40.75% | 49.16% | 39.51% | 28.40% | 29.30% | 54.32% | 54.43% | 55.92% | 38.44% | 47.75% |
| Research & Development | 653.00M | 638.00M | 548.00M | 514.00M | 559.00M | 456.00M | 348.00M | 348.41M | 266.72M | 197.68M | 183.37M | 289.97M | 289.00M | 318.12M | 251.41M | 149.64M | 279.00M | 318.49M | 310.94M | 176.43M | 123.54M | 185.16M |
| General & Administrative | 338.00M | 32.00M | 18.00M | 16.00M | 237.00M | 228.11M | 181.41M | 137.85M | 91.11M | 89.96M | 78.89M | 78.77M | 426.19M | 119.75M | 112.55M | 96.38M | 54.63M | -31.05M | 70.40M | 69.73M | 67.23M | 78.44M |
| Selling & Marketing | 658.00M | 254.00M | 210.00M | 150.00M | 541.00M | 420.83M | 309.77M | 238.75M | 180.03M | 163.95M | 149.01M | 212.43M | 131.72M | 119.12M | 75.53M | 52.85M | 48.69M | 112.15M | 152.99M | 91.47M | 43.08M | 46.91M |
| SG&A | 996.00M | 286.00M | 228.00M | 166.00M | 778.00M | 648.94M | 491.19M | 376.59M | 271.14M | 253.91M | 227.90M | 291.20M | 557.91M | 238.87M | 188.08M | 149.24M | 103.32M | 81.10M | 223.39M | 161.21M | 110.31M | 125.35M |
| Other Expenses | 0.00 | 469.00M | 486.00M | 468.00M | -70.00M | -13.53M | 14.78M | -5.57M | -187.00K | -2.61M | -1.61M | 40.65M | -293.15M | 3.62M | 33.85M | -163.50M | 40.58M | 67.51M | -12.43M | 259.33M | -263.27M | -163.37M |
| Operating Expenses | 1.65B | 1.39B | 1.26B | 1.15B | 1.27B | 1.09B | 853.96M | 719.43M | 537.68M | 448.98M | 409.66M | 621.82M | 553.75M | 560.61M | 473.33M | 135.38M | 422.91M | 467.10M | 521.90M | 596.96M | -29.42M | 147.13M |
| Cost & Expenses | 4.50B | 4.22B | 3.61B | 2.95B | 3.18B | 2.77B | 2.13B | 1.63B | 1.28B | 1.21B | 960.34M | 1.36B | 1.26B | 1.22B | 974.73M | 542.53M | 792.65M | 1.02B | 1.10B | 967.02M | 234.05M | 406.33M |
| Interest Income | 27.00M | 9.00M | 11.00M | 6.00M | 9.00M | 2.61M | 846.00K | 427.00K | 678.00K | 1.98M | 4.12M | 7.65M | 9.59M | 3.37M | 4.88M | 13.32M | 14.16M | 13.76M | 5.08M | 10.57M | 8.18M | 12.45M |
| Interest Expense | 0.00 | 13.00M | 14.00M | 14.00M | 11.00M | 11.53M | 9.43M | 2.05M | 476.00K | 420.00K | 533.00K | 842.00K | 860.00K | 2.21M | 6.84M | 11.38M | 10.91M | 10.09M | 11.53M | 5.35M | 8.33M | 15.47M |
| Depreciation & Amortization | 137.00M | 209.00M | 144.00M | 157.00M | 171.00M | 73.89M | 73.38M | 32.64M | 25.23M | 24.38M | 27.73M | 116.15M | 78.81M | 96.67M | 117.06M | 72.47M | 193.97M | 202.63M | 192.20M | 91.50M | 59.40M | 32.03M |
| EBITDA | 1.39B | 1.11B | 1.15B | 1.06B | 1.30B | 1.10B | 918.46M | 724.11M | 566.17M | 302.44M | 63.58M | 102.42M | 12.03M | 172.55M | -23.89M | 47.53M | -82.68M | 338.92M | 364.64M | 219.04M | -125.88M | -39.20M |
| EBITDA Ratio | 24.33% | 22.58% | 27.29% | 28.80% | 30.53% | 29.00% | 30.77% | 31.22% | 31.19% | 20.53% | 6.43% | 7.57% | 1.89% | 13.40% | -2.88% | 17.33% | -15.81% | 28.15% | 28.58% | 26.11% | -29.45% | -7.90% |
| Operating Income | 1.21B | 894.00M | 1.05B | 904.00M | 1.12B | 1.02B | 847.96M | 691.04M | 540.26M | 276.51M | 32.27M | -21.37M | -65.72M | 72.51M | -145.84M | 37.46M | -290.81M | 122.56M | 172.44M | -127.54M | 193.91M | 89.72M |
| Operating Income Ratio | 21.15% | 17.46% | 22.63% | 23.29% | 26.10% | 26.98% | 28.25% | 29.80% | 29.77% | 18.75% | 3.24% | -1.58% | -5.49% | 5.63% | -17.59% | 6.59% | -55.61% | 10.18% | 13.52% | -15.19% | 45.31% | 18.09% |
| Total Other Income/Expenses | 55.00M | -4.00M | -3.00M | -8.00M | -2.00M | -9.00M | -41.11M | -1.62M | 202.00K | 1.56M | 3.58M | 6.81M | 8.73M | 1.16M | -1.95M | 1.94M | 3.25M | -16.13M | -6.64M | -7.15M | -387.68M | -176.42M |
| Income Before Tax | 1.26B | 890.00M | 1.05B | 890.00M | 1.12B | 1.01B | 839.38M | 689.42M | 540.46M | 278.06M | 35.85M | -14.56M | -56.99M | 73.67M | -147.79M | 35.52M | -287.56M | 126.22M | 165.80M | 122.32M | -193.76M | -86.70M |
| Income Before Tax Ratio | 22.12% | 17.39% | 22.57% | 22.93% | 26.05% | 26.74% | 27.97% | 29.73% | 29.78% | 18.85% | 3.60% | -1.08% | -4.76% | 5.72% | -17.83% | 6.25% | -54.98% | 10.48% | 13.00% | 14.57% | -45.28% | -17.48% |
| Income Tax Expense | 266.00M | 154.00M | 219.00M | 187.00M | 263.00M | 218.62M | 213.12M | 163.12M | 97.99M | 11.82M | 22.11M | 29.41M | 31.84M | 36.90M | -3.69M | -4.87M | -80.02M | 33.32M | 48.37M | 12.48M | -35.10M | -23.32M |
| Net Income | 998.00M | 741.00M | 828.00M | 694.00M | 855.00M | 789.54M | 626.26M | 526.30M | 442.48M | 266.25M | 13.75M | -43.97M | -88.83M | 36.77M | -144.09M | 30.65M | -207.54M | 92.90M | 117.43M | 109.84M | -158.67M | -63.38M |
| Net Income Ratio | 17.49% | 14.48% | 17.86% | 17.88% | 19.85% | 20.88% | 20.87% | 22.69% | 24.38% | 18.05% | 1.38% | -3.25% | -7.42% | 2.85% | -17.38% | 5.39% | -39.68% | 7.72% | 9.20% | 13.08% | -37.08% | -12.78% |
| EPS | 10.22 | 7.59 | 8.48 | 7.10 | 8.73 | 8.06 | 6.37 | 5.38 | 4.52 | 2.72 | 0.14 | -0.45 | -0.91 | 0.45 | -2.23 | -0.63 | -4.28 | 1.91 | 2.42 | 2.24 | -4.51 | -2.66 |
| EPS Diluted | 10.22 | 7.59 | 8.47 | 7.10 | 8.73 | 8.06 | 6.37 | 5.38 | 4.52 | 2.72 | 0.14 | -0.45 | -0.91 | 0.45 | -2.23 | -0.63 | -4.28 | 1.91 | 2.42 | 2.18 | -4.16 | -2.35 |
| Weighted Avg Shares Out | 97.65M | 97.60M | 97.65M | 97.74M | 97.89M | 97.92M | 97.92M | 97.92M | 97.92M | 97.92M | 97.92M | 97.92M | 97.92M | 82.54M | 64.75M | 48.53M | 48.53M | 48.53M | 48.53M | 48.53M | 35.18M | 23.80M |
| Weighted Avg Shares Out (Dil) | 97.64M | 97.61M | 97.71M | 97.76M | 97.90M | 97.92M | 97.92M | 97.92M | 97.92M | 97.92M | 97.92M | 97.92M | 97.92M | 82.54M | 64.75M | 48.53M | 48.53M | 48.53M | 48.70M | 49.83M | 38.17M | 27.00M |
Source: https://incomestatements.info
Category: Stock Reports