MIPS AB (publ)
SSE:MIPS.ST
323 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||
Net Income
| 40 | 15 | 16 | 18 | 26 | 19 | 24 | 37 | 101 | 61 | 104 | 111 | 72 | 41 | 74 | 55 | 20 | 16 | 37.866 | 20.701 | 37.304 | 12.501 | 28.434 | 20.241 | 22.009 | 2.154 | 14.67 | -0.248 | 11.268 | -5.292 | 13.976 | 2.3 | 5.854 | -3.344 |
Depreciation & Amortization
| 5 | 5 | 5 | 5 | 5 | 4 | 6 | 7 | 4 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 2 | 2 | 7 | 3.8 | 1.1 | 1 | 0.438 | 0.4 | 0.4 | 0.361 | 0.318 | 0.296 | 0.299 | 0.213 | 0.28 | 0.188 | 0.182 | 0.151 |
Deferred Income Tax
| 0 | 0 | -0.1 | 0 | 0 | 0 | 5.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0.1 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.552 | 0 | 0 | 0 |
Change In Working Capital
| -13 | -15 | 12 | -1 | -1 | -5 | 23 | 68 | -40 | -1 | -5 | -34 | -15 | 37 | -28 | -21 | 1 | 5 | -15.725 | -4.385 | -10.354 | 2.566 | -6.222 | 9.557 | -17.233 | 6.254 | -13.56 | 5.501 | -11.734 | 9.423 | -4.225 | 9.374 | -10.016 | 5.73 |
Accounts Receivables
| -30 | -14 | 8 | 13 | -2 | -8 | 36 | 86 | -51 | 29 | -35 | -44 | -27 | 48 | -43 | -30 | 4 | 6 | -26 | 5 | -17 | 6 | -7.89 | 8.039 | -29.231 | 11.458 | -12.318 | 1.491 | -8.397 | 5.517 | -8.012 | 4.703 | -11.522 | 4.976 |
Change In Inventory
| -2 | -1 | -4 | -1 | -3 | 2 | 2 | 3 | 1 | -2 | 2 | -1 | -4 | -4 | 1 | -1 | -1 | -1 | 0.697 | 0.918 | -0.623 | -1.02 | 0.841 | -0.745 | -0.017 | -0.921 | 0.425 | 0.063 | -0.479 | -0.333 | 0.109 | 0.246 | 0.191 | -0.429 |
Change In Accounts Payables
| 19 | 0 | 4 | -12 | 2 | 8 | -15 | -21 | 10 | -28 | 28 | 10 | 16 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 19 | 0 | 4 | -1 | 2 | -7 | -15 | -21 | 10 | 1 | -7 | -33 | -11 | 41 | -29 | 9 | 2 | 6 | -16.422 | -5.303 | -9.731 | 3.586 | -7.063 | 10.302 | -17.216 | 7.175 | -13.985 | 5.438 | -11.255 | 9.756 | -4.334 | 9.128 | -10.207 | 6.159 |
Other Non Cash Items
| 21 | 13 | -1 | -10 | -21 | -60 | -12 | -15 | -10 | -23 | -18 | -6 | -1 | -9 | 4 | -5 | 2 | -6 | -2.397 | -4.71 | -2.727 | -7.416 | 1.627 | 1.172 | 1.109 | -0.02 | -0.217 | 1.054 | 0.471 | -0.2 | 0.093 | 0.147 | -4.666 | 0.746 |
Operating Cash Flow
| 30 | -10 | 32 | 12 | 9 | -42 | 47 | 97 | 55 | 37 | 81 | 71 | 56 | 69 | 50 | 29 | 23 | 15 | 19.744 | 11.606 | 24.223 | 7.651 | 23.839 | 30.97 | 5.885 | 8.388 | 0.893 | 6.307 | 0.005 | 3.931 | 9.844 | 11.821 | -8.828 | 3.132 |
Investing Activities: | ||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2 | -2 | -3 | -3 | -2 | -2 | -1 | -3 | -4 | -12 | -3 | -2 | -3 | -2 | -2 | -7 | -2 | -5 | -2.727 | -1.819 | -42.488 | -1.617 | -2.261 | -1.714 | -1.057 | -1.691 | -1.834 | -0.611 | -1.302 | -0.915 | -0.849 | -0.627 | -0.87 | -0.875 |
Acquisitions Net
| 0 | 0 | 0 | -80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | -80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.014 | -0.081 | 0 | 0 | -0.483 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.078 | 0 | 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -1 | -1 | -3 | 1 | -1 | -1 | -2 | -1 | -2 | -10 | -1 | -2 | -2 | -1 | -1 | -2 | -1 | -2 | 0.001 | -0.001 | 0.002 | -2 | -1.24 | -1.109 | -0.753 | 0.003 | 0.023 | -0.478 | -0.97 | -0.396 | -0.626 | -0.243 | -0.076 | -1.038 |
Investing Cash Flow
| -2 | -2 | -3 | -82 | -2 | -2 | -3 | -3 | -4 | -12 | -4 | -2 | -3 | -2 | -2 | -7 | -2 | -5 | -2.726 | -1.82 | -42.596 | -1.617 | -2.183 | -1.714 | -1.057 | -1.688 | -1.811 | -0.597 | -1.302 | -0.929 | -0.93 | -0.627 | -0.87 | -1.358 |
Financing Activities: | ||||||||||||||||||||||||||||||||||
Debt Repayment
| -1 | -1 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -2 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | -0.024 | 0 | -0.023 | -0.023 | -0.023 | -0.023 |
Common Stock Issued
| 0 | 3 | 13 | 86 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.894 | 150 | 0 | 0 | 0.009 | 0.283 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -159 | 0 | 0 | 0 | -144 | 0 | 0 | 0 | -131 | 0 | 0 | 0 | -92 | 0 | 0 | 0 | -79 | 0 | 0 | 0 | -63.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 0 | -1 | -1 | 85 | -2 | -1 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -4 | -1 | -2 | 52 | -0.582 | -0.699 | -0.441 | -0.432 | 0 | 0 | 0 | 0 | 0 | -0.008 | -8.782 | -0.024 | -0.023 | -0.023 | -0.023 | -0.023 |
Financing Cash Flow
| -161 | 1 | 12 | 85 | -138 | -1 | -2 | -1 | -132 | -1 | -1 | -1 | -93 | -1 | -4 | -1 | -63 | 52 | -0.582 | -0.699 | -63.691 | -0.432 | 0 | 0 | 0 | 0.001 | 0.001 | -0.008 | -4.888 | 149.976 | -0.023 | -0.023 | -0.014 | 0.26 |
Other Information: | ||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -1 | 2 | -4 | 0 | 0 | 0 | -4 | 3 | 1 | 4 | 2 | 2 | 1 | 3 | -3 | -1 | -2 | 2 | -0.824 | 0.221 | 0.001 | 0.598 | 0.084 | -0.382 | 0.32 | 0.273 | 0.185 | -0.361 | -0.148 | 0.011 | 0.208 | 0.041 | 0.231 | -0.076 |
Net Change In Cash
| 51 | -8 | 34 | 15 | -131 | -45 | 39 | 95 | -80 | 28 | 79 | 69 | -39 | 69 | 40 | 21 | -43 | 63 | 15.611 | 9.308 | -82.063 | 6.199 | 21.74 | 28.874 | 5.148 | 6.974 | -0.732 | 5.341 | -6.332 | 152.99 | 9.098 | 11.213 | -9.479 | 1.958 |
Cash At End Of Period
| 266 | 400 | 225 | 371 | 356 | 487 | 532 | 493 | 398 | 478 | 450 | 371 | 302 | 341 | 272 | 233 | 212 | 255 | 191.564 | 175.954 | 166.646 | 248.709 | 242.51 | 220.77 | 191.896 | 186.748 | 179.774 | 180.506 | 175.165 | 181.497 | 28.507 | 19.409 | 8.196 | 17.675 |