See more : Eurocell plc (ECEL.L) Income Statement Analysis – Financial Results
Complete financial analysis of Micro Systemation AB (publ) (MSAB-B.ST) income statement, including revenue, profit margins, EPS and key performance metrics. Get detailed insights into the financial performance of Micro Systemation AB (publ), a leading company in the Software – Application industry within the Technology sector.
- Tree House Education & Accessories Limited (TREEHOUSE.NS) Income Statement Analysis – Financial Results
- Collective Mining Ltd. (CNL.V) Income Statement Analysis – Financial Results
- Livestock Improvement Corporation Limited (LIC.NZ) Income Statement Analysis – Financial Results
- Medibank Private Limited (MPL.AX) Income Statement Analysis – Financial Results
- Duke Exploration Limited (DEX.AX) Income Statement Analysis – Financial Results
Micro Systemation AB (publ) (MSAB-B.ST)
About Micro Systemation AB (publ)
Micro Systemation AB (publ) provides forensic technology for mobile device examination worldwide. The company offers XRY software that retrieves information, such as pictures, SMS, call history, contact lists, and application data from smart and mobile phones, 3G modems, GPS, and tablet devices. Its XRY software products include XRY logical, a software solution that enables investigators to access and recover live and file system data from the device right on the crime scene; XRY Physical, a software solution, which is used for the physical recovery of data from mobile devices; XRY Cloud to recover data beyond the mobile device; XRY PinPoint enables users to extract and decode data from non-standard mobile devices; XRY Camera, a hardware-based solution for forensic examiners to capture photos of the examined devices and screenshots to complement XRY reports; XRY Express that provides workflow for mobile device extractions, which enables processing by field-based investigators and others; and XRY Photon, a mobile examination tool that enables text search, filtering, and other types of analysis. The company also offers XAMN Viewer, an analysis tool to open, view, analyze, or report on mobile device data; XAMN Spotlight, a tool that helps to find and analyze data; XAMN Elements for forensic data analysis and reconstruction; and XAMN Horizon primarily for the visualization of extracted data. In addition, it provides XEC Director to manage, comply with, and control forensic mobile operations; and XEC Export, a tool for users who need batch export. Further, the company offers implementation, training, and support services. Its products are used by police, law enforcement, military, and government intelligence agencies, as well as forensic laboratories to investigate crime, gather intelligence, investigate fraud, and fight corruption. Micro Systemation AB (publ) was founded in 1984 and is headquartered in Stockholm, Sweden.
| Metric | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 416.95M | 362.98M | 332.96M | 310.06M | 307.63M | 303.87M | 301.76M | 242.36M | 226.91M | 180.97M | 137.53M | 136.64M | 130.11M | 124.10M | 80.58M | 63.27M |
| Cost of Revenue | 40.01M | 261.04M | 224.98M | 219.44M | 218.47M | 198.60M | 165.79M | 130.95M | 118.87M | 108.64M | 82.61M | 86.08M | 76.37M | 35.32M | 15.07M | 8.28M |
| Gross Profit | 376.94M | 101.94M | 107.98M | 90.62M | 89.16M | 105.27M | 135.98M | 111.40M | 108.04M | 72.33M | 54.92M | 50.56M | 53.74M | 88.77M | 65.51M | 54.99M |
| Gross Profit Ratio | 90.40% | 28.08% | 32.43% | 29.23% | 28.98% | 34.64% | 45.06% | 45.97% | 47.61% | 39.97% | 39.94% | 37.00% | 41.30% | 71.54% | 81.30% | 86.92% |
| Research & Development | 0.00 | 0.00 | 0.00 | 68.20M | 68.40M | 56.70M | 51.30M | 44.00M | 39.80M | 31.70M | 21.40M | 21.20M | 0.00 | 0.00 | 0.00 | 0.00 |
| General & Administrative | 0.00 | 0.00 | 51.30M | 49.66M | 70.86M | 71.69M | 65.94M | 51.39M | 49.97M | 56.69M | 45.57M | 31.05M | 22.39M | 0.00 | 12.83M | 10.76M |
| Selling & Marketing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 16.90M | 0.00 | 0.00 |
| SG&A | 0.00 | 274.20M | 51.30M | 49.66M | 70.86M | 71.69M | 65.94M | 51.39M | 49.97M | 56.69M | 45.57M | 31.05M | 22.39M | 16.90M | 12.83M | 10.76M |
| Other Expenses | 336.07M | 83.14M | 12.36M | 12.32M | 11.95M | 933.00K | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -992.00K | 0.00 | 0.00 |
| Operating Expenses | 336.07M | 83.14M | 63.65M | 61.98M | 82.81M | 72.62M | 67.21M | 52.99M | 51.59M | 58.22M | 47.01M | 32.42M | 23.69M | 58.70M | 45.18M | 32.70M |
| Cost & Expenses | 376.08M | 344.18M | 288.63M | 281.43M | 301.29M | 271.22M | 232.99M | 183.95M | 170.46M | 166.86M | 129.62M | 118.50M | 100.06M | 94.03M | 60.25M | 40.98M |
| Interest Income | 1.69M | 78.00K | 138.00K | 102.00K | 70.00K | 159.00K | 187.00K | 134.00K | 50.00K | 60.00K | 223.00K | 77.00K | 143.00K | 0.00 | 95.00K | 576.00K |
| Interest Expense | 2.06M | 15.00K | 309.00K | 495.00K | 653.00K | 20.00K | 109.00K | 12.00K | 14.00K | 10.00K | 4.00K | 11.00K | 10.00K | 0.00 | 14.00K | 3.00K |
| Depreciation & Amortization | 15.16M | 13.14M | 12.36M | 12.32M | 11.95M | 933.00K | 1.27M | 1.61M | 1.62M | 1.53M | 1.45M | 1.37M | 1.30M | 600.00K | 394.00K | 216.00K |
| EBITDA | 55.87M | 34.60M | 56.88M | 35.13M | 20.07M | 33.58M | 70.04M | 60.01M | 58.07M | 28.03M | 9.36M | 19.69M | 31.20M | 30.67M | 20.53M | 24.51M |
| EBITDA Ratio | 13.40% | 9.53% | 17.08% | 11.33% | 6.52% | 11.88% | 23.53% | 25.66% | 26.57% | 8.99% | 7.84% | 14.42% | 23.98% | 24.72% | 25.47% | 37.87% |
| Operating Income | 40.87M | 18.80M | 44.33M | 22.81M | 6.35M | 32.65M | 68.77M | 58.41M | 56.45M | 14.11M | 7.91M | 18.14M | 30.05M | 30.07M | 20.33M | 22.29M |
| Operating Income Ratio | 9.80% | 5.18% | 13.31% | 7.36% | 2.06% | 10.74% | 22.79% | 24.10% | 24.88% | 7.80% | 5.75% | 13.28% | 23.10% | 24.23% | 25.23% | 35.23% |
| Total Other Income/Expenses | -2.22M | 2.66M | -113.00K | -6.32M | 1.12M | 2.51M | 858.00K | 2.16M | 2.21M | 623.00K | 1.42M | 174.00K | -159.00K | -992.00K | -215.00K | 1.45M |
| Income Before Tax | 38.65M | 21.45M | 44.22M | 22.31M | 7.46M | 35.16M | 69.63M | 60.57M | 58.66M | 14.73M | 9.33M | 18.32M | 29.89M | 29.08M | 20.12M | 23.74M |
| Income Before Tax Ratio | 9.27% | 5.91% | 13.28% | 7.20% | 2.43% | 11.57% | 23.07% | 24.99% | 25.85% | 8.14% | 6.78% | 13.40% | 22.97% | 23.43% | 24.97% | 37.52% |
| Income Tax Expense | 8.66M | 4.32M | 9.39M | 6.05M | 2.37M | 7.41M | 16.74M | 15.34M | 13.53M | 4.35M | 2.49M | 3.94M | 9.41M | 7.36M | 5.51M | 6.75M |
| Net Income | 30.00M | 17.13M | 34.82M | 16.26M | 5.09M | 27.75M | 52.89M | 45.24M | 45.13M | 10.38M | 6.84M | 14.37M | 20.49M | 21.72M | 14.61M | 16.99M |
| Net Income Ratio | 7.19% | 4.72% | 10.46% | 5.24% | 1.66% | 9.13% | 17.53% | 18.67% | 19.89% | 5.74% | 4.98% | 10.52% | 15.75% | 17.50% | 18.14% | 26.86% |
| EPS | 1.62 | 0.93 | 1.89 | 0.88 | 0.28 | 1.51 | 2.88 | 2.47 | 2.52 | 0.58 | 0.39 | 0.81 | 1.16 | 1.23 | 0.82 | 0.96 |
| EPS Diluted | 1.62 | 0.93 | 1.89 | 0.88 | 0.28 | 1.50 | 2.88 | 2.46 | 2.48 | 0.58 | 0.39 | 0.81 | 1.15 | 1.23 | 0.82 | 0.96 |
| Weighted Avg Shares Out | 18.52M | 18.47M | 18.47M | 18.47M | 18.47M | 18.43M | 18.38M | 18.38M | 17.94M | 17.84M | 17.72M | 17.72M | 17.72M | 17.72M | 17.72M | 17.72M |
| Weighted Avg Shares Out (Dil) | 18.47M | 18.47M | 18.47M | 18.47M | 18.47M | 18.49M | 18.38M | 18.38M | 18.23M | 17.84M | 17.72M | 17.81M | 17.83M | 17.72M | 17.72M | 17.72M |
Source: https://incomestatements.info
Category: Stock Reports