Mycronic AB (publ)
SSE:MYCR.ST
329.2 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 5,706 | 5,119 | 4,635 | 3,882 | 4,307 | 3,780.586 | 3,001.159 | 2,319.254 | 1,814.96 | 1,475.004 | 996.988 | 1,353.927 | 1,197.58 | 1,287.782 | 828.896 | 568.617 | 522.981 | 1,204.143 | 1,275.759 | 839.481 | 427.959 | 496.05 |
| Cost of Revenue
| 2,850 | 2,831 | 2,351 | 1,802 | 1,908 | 1,683.057 | 1,280.54 | 909.026 | 739.384 | 763.305 | 550.682 | 742.02 | 709.545 | 654.667 | 501.398 | 407.154 | 369.74 | 550.028 | 581.424 | 370.061 | 263.465 | 259.197 |
| Gross Profit
| 2,856 | 2,288 | 2,284 | 2,080 | 2,399 | 2,097.529 | 1,720.619 | 1,410.228 | 1,075.576 | 711.699 | 446.306 | 611.907 | 488.035 | 633.115 | 327.498 | 161.463 | 153.241 | 654.115 | 694.335 | 469.42 | 164.494 | 236.853 |
| Gross Profit Ratio
| 0.501 | 0.447 | 0.493 | 0.536 | 0.557 | 0.555 | 0.573 | 0.608 | 0.593 | 0.483 | 0.448 | 0.452 | 0.408 | 0.492 | 0.395 | 0.284 | 0.293 | 0.543 | 0.544 | 0.559 | 0.384 | 0.477 |
| Reseach & Development Expenses
| 653 | 638 | 548 | 514 | 559 | 455.999 | 347.995 | 348.406 | 266.723 | 197.684 | 183.373 | 289.967 | 288.997 | 318.121 | 251.409 | 149.644 | 279.004 | 318.487 | 310.937 | 176.429 | 123.541 | 185.156 |
| General & Administrative Expenses
| 338 | 32 | 18 | 16 | 237 | 228.108 | 181.414 | 137.846 | 91.114 | 89.956 | 78.885 | 78.774 | 426.192 | 119.751 | 112.553 | 96.382 | 54.632 | -31.051 | 70.4 | 69.733 | 67.232 | 78.436 |
| Selling & Marketing Expenses
| 658 | 254 | 210 | 150 | 541 | 420.834 | 309.774 | 238.747 | 180.03 | 163.953 | 149.014 | 212.429 | 131.715 | 119.116 | 75.525 | 52.853 | 48.69 | 112.148 | 152.991 | 91.472 | 43.08 | 46.911 |
| SG&A
| 996 | 286 | 228 | 166 | 778 | 648.942 | 491.188 | 376.593 | 271.144 | 253.909 | 227.899 | 291.203 | 557.907 | 238.867 | 188.078 | 149.235 | 103.322 | 81.097 | 223.391 | 161.205 | 110.312 | 125.347 |
| Other Expenses
| 0 | 469 | 486 | 468 | -70 | -13.533 | 14.781 | -5.571 | -0.187 | -2.609 | -1.612 | 40.654 | -293.152 | 3.617 | 33.846 | -163.499 | 40.584 | 67.514 | -12.433 | 259.326 | -263.272 | -163.371 |
| Operating Expenses
| 1,649 | 1,393 | 1,262 | 1,148 | 1,267 | 1,091.408 | 853.964 | 719.428 | 537.68 | 448.984 | 409.66 | 621.824 | 553.752 | 560.605 | 473.333 | 135.38 | 422.91 | 467.098 | 521.895 | 596.96 | -29.419 | 147.132 |
| Operating Income
| 1,207 | 894 | 1,049 | 904 | 1,124 | 1,020.003 | 847.964 | 691.04 | 540.261 | 276.505 | 32.271 | -21.372 | -65.717 | 72.51 | -145.835 | 37.46 | -290.807 | 122.556 | 172.44 | -127.54 | 193.913 | 89.721 |
| Operating Income Ratio
| 0.212 | 0.175 | 0.226 | 0.233 | 0.261 | 0.27 | 0.283 | 0.298 | 0.298 | 0.187 | 0.032 | -0.016 | -0.055 | 0.056 | -0.176 | 0.066 | -0.556 | 0.102 | 0.135 | -0.152 | 0.453 | 0.181 |
| Total Other Income Expenses Net
| 55 | -4 | -3 | -14 | -2 | 4.972 | -27.279 | -1.38 | 2.567 | 15.345 | -0.792 | -4.646 | 8.73 | 1.16 | -1.951 | 9.434 | -17.887 | -60.797 | -6.636 | 249.856 | -387.675 | -176.422 |
| Income Before Tax
| 1,262 | 890 | 1,046 | 890 | 1,122 | 1,011.092 | 839.377 | 689.42 | 540.463 | 278.06 | 35.854 | -14.563 | -56.987 | 73.67 | -147.786 | 35.517 | -287.556 | 126.22 | 165.804 | 122.316 | -193.762 | -86.701 |
| Income Before Tax Ratio
| 0.221 | 0.174 | 0.226 | 0.229 | 0.261 | 0.267 | 0.28 | 0.297 | 0.298 | 0.189 | 0.036 | -0.011 | -0.048 | 0.057 | -0.178 | 0.062 | -0.55 | 0.105 | 0.13 | 0.146 | -0.453 | -0.175 |
| Income Tax Expense
| 266 | 154 | 219 | 187 | 263 | 218.615 | 213.118 | 163.117 | 97.988 | 11.815 | 22.109 | 29.409 | 31.843 | 36.904 | -3.693 | -4.872 | -80.015 | 33.318 | 48.374 | 12.477 | -35.096 | -23.323 |
| Net Income
| 998 | 741 | 828 | 694 | 855 | 789.539 | 626.259 | 526.303 | 442.475 | 266.245 | 13.745 | -43.972 | -88.83 | 36.766 | -144.093 | 30.645 | -207.541 | 92.902 | 117.43 | 109.839 | -158.666 | -63.378 |
| Net Income Ratio
| 0.175 | 0.145 | 0.179 | 0.179 | 0.199 | 0.209 | 0.209 | 0.227 | 0.244 | 0.181 | 0.014 | -0.032 | -0.074 | 0.029 | -0.174 | 0.054 | -0.397 | 0.077 | 0.092 | 0.131 | -0.371 | -0.128 |
| EPS
| 10.22 | 7.59 | 8.48 | 7.1 | 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 | 7.1 | 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 |
| EBITDA
| 1,388 | 1,156 | 1,265 | 1,118 | 1,315 | 1,096.505 | 923.547 | 724.107 | 566.167 | 302.863 | 64.117 | 102.43 | 22.678 | 172.545 | -23.89 | 98.55 | -82.681 | 338.946 | 364.637 | 219.167 | -126.034 | -39.203 |
| EBITDA Ratio
| 0.243 | 0.226 | 0.273 | 0.288 | 0.305 | 0.29 | 0.308 | 0.312 | 0.312 | 0.205 | 0.064 | 0.076 | 0.019 | 0.134 | -0.029 | 0.173 | -0.158 | 0.281 | 0.286 | 0.261 | -0.295 | -0.079 |