Mycronic AB (publ)
STO:MYCR

Watchlist Manager
Mycronic AB (publ) Logo
Mycronic AB (publ)
STO:MYCR
Watchlist
Price: 402.6 SEK 1%
Market Cap: 39.4B SEK
Have any thoughts about
Mycronic AB (publ)?
Write Note

Income Statement

Earnings Waterfall
Mycronic AB (publ)

Revenue
7B SEK
Cost of Revenue
-3.2B SEK
Gross Profit
3.8B SEK
Operating Expenses
-1.7B SEK
Operating Income
2.1B SEK
Other Expenses
-380m SEK
Net Income
1.7B SEK

Income Statement
Mycronic AB (publ)

Rotate your device to view
Income Statement
Currency: SEK
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
1 143
N/A
1 475
+29%
1 537
+4%
1 583
+3%
1 850
+17%
1 815
-2%
1 855
+2%
2 033
+10%
1 925
-5%
2 319
+21%
2 652
+14%
3 099
+17%
3 086
0%
3 000
-3%
3 074
+2%
3 047
-1%
3 659
+20%
3 781
+3%
4 135
+9%
4 373
+6%
4 177
-4%
4 307
+3%
3 938
-9%
3 904
-1%
4 072
+4%
3 882
-5%
4 438
+14%
4 416
0%
4 334
-2%
4 635
+7%
4 479
-3%
4 688
+5%
4 916
+5%
5 119
+4%
5 203
+2%
5 175
-1%
5 235
+1%
5 706
+9%
6 179
+8%
6 461
+5%
6 967
+8%
Gross Profit
Cost of Revenue
(648)
(763)
(787)
(805)
(811)
(739)
(734)
(786)
(775)
(909)
(1 030)
(1 211)
(1 236)
(1 242)
(1 276)
(1 274)
(1 472)
(1 664)
(1 767)
(1 849)
(1 860)
(1 908)
(1 897)
(1 917)
(1 928)
(1 802)
(1 920)
(1 947)
(2 056)
(2 321)
(2 441)
(2 627)
(2 744)
(2 831)
(2 840)
(2 791)
(2 769)
(2 850)
(2 919)
(3 017)
(3 189)
Gross Profit
495
N/A
712
+44%
750
+5%
779
+4%
1 039
+33%
1 076
+4%
1 120
+4%
1 247
+11%
1 150
-8%
1 410
+23%
1 622
+15%
1 888
+16%
1 850
-2%
1 758
-5%
1 798
+2%
1 773
-1%
2 187
+23%
2 116
-3%
2 369
+12%
2 524
+7%
2 317
-8%
2 399
+4%
2 041
-15%
1 988
-3%
2 144
+8%
2 080
-3%
2 518
+21%
2 469
-2%
2 278
-8%
2 314
+2%
2 038
-12%
2 061
+1%
2 172
+5%
2 288
+5%
2 363
+3%
2 384
+1%
2 466
+3%
2 856
+16%
3 260
+14%
3 444
+6%
3 778
+10%
Operating Income
Operating Expenses
(407)
(435)
(451)
(484)
(519)
(535)
(574)
(596)
(612)
(719)
(766)
(820)
(869)
(854)
(911)
(963)
(993)
(1 091)
(1 122)
(1 200)
(1 242)
(1 267)
(1 268)
(1 251)
(1 257)
(1 106)
(1 177)
(1 168)
(1 193)
(1 262)
(1 251)
(1 291)
(1 331)
(1 429)
(1 492)
(1 567)
(1 589)
(1 605)
(1 608)
(1 614)
(1 664)
Selling, General & Administrative
(241)
(250)
(265)
(276)
(283)
(267)
(277)
(282)
(301)
(369)
(411)
(460)
(481)
(466)
(521)
(550)
(608)
(618)
(678)
(716)
(759)
(692)
(806)
(796)
(742)
(593)
(653)
(662)
(695)
(711)
(783)
(815)
(851)
(809)
(939)
(1 001)
(981)
(891)
(971)
(957)
(983)
Research & Development
(173)
(182)
(211)
(226)
(241)
(250)
(270)
(298)
(304)
(329)
(336)
(323)
(327)
(308)
(335)
(376)
(413)
(446)
(481)
(504)
(522)
(513)
(541)
(518)
(521)
(449)
0
(375)
(377)
(491)
(538)
(553)
(570)
(575)
(611)
(608)
(612)
(593)
(626)
(646)
(667)
Depreciation & Amortization
(10)
(20)
(10)
(9)
(9)
(21)
(13)
(13)
(13)
(28)
(17)
(19)
(27)
(65)
(40)
(40)
(34)
(60)
(32)
(31)
(32)
(132)
(20)
(20)
(20)
(101)
(36)
(35)
(39)
(115)
(30)
(35)
(36)
(143)
(43)
(44)
(44)
(165)
(37)
(37)
(37)
Other Operating Expenses
16
16
36
27
14
3
(15)
(3)
6
6
(2)
(18)
(33)
(15)
(15)
3
62
34
69
51
69
70
100
84
26
37
(488)
(96)
(82)
55
100
112
126
98
101
86
48
44
26
26
23
Operating Income
88
N/A
277
+215%
299
+8%
295
-2%
520
+76%
540
+4%
546
+1%
651
+19%
537
-17%
691
+29%
856
+24%
1 068
+25%
982
-8%
904
-8%
887
-2%
810
-9%
1 194
+47%
1 025
-14%
1 247
+22%
1 323
+6%
1 075
-19%
1 132
+5%
773
-32%
737
-5%
888
+20%
974
+10%
1 341
+38%
1 301
-3%
1 085
-17%
1 052
-3%
787
-25%
770
-2%
841
+9%
859
+2%
871
+1%
817
-6%
877
+7%
1 251
+43%
1 652
+32%
1 830
+11%
2 114
+16%
Pre-Tax Income
Interest Income Expense
3
2
1
1
0
0
0
0
(1)
(1)
(4)
(6)
(7)
(26)
(8)
(10)
(9)
5
(9)
(4)
(4)
(10)
(2)
(3)
(5)
(42)
(7)
(6)
(5)
14
(3)
(4)
(5)
(1)
0
6
13
(29)
41
54
63
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
(38)
(42)
(40)
(42)
(6)
(5)
(17)
(19)
(18)
(14)
(4)
0
0
0
0
(42)
0
0
(26)
(30)
(30)
(30)
(4)
23
0
0
0
0
0
0
0
Total Other Income
(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
10
(2)
0
0
9
0
0
0
40
0
0
0
Pre-Tax Income
90
N/A
278
+208%
300
+8%
295
-2%
520
+76%
540
+4%
546
+1%
651
+19%
536
-18%
689
+29%
814
+18%
1 020
+25%
935
-8%
836
-11%
874
+5%
795
-9%
1 169
+47%
1 011
-13%
1 221
+21%
1 305
+7%
1 067
-18%
1 122
+5%
772
-31%
734
-5%
882
+20%
890
+1%
1 334
+50%
1 295
-3%
1 054
-19%
1 046
-1%
752
-28%
734
-2%
830
+13%
890
+7%
871
-2%
823
-6%
890
+8%
1 262
+42%
1 693
+34%
1 884
+11%
2 176
+15%
Net Income
Tax Provision
(23)
(12)
(16)
(13)
(41)
(98)
(98)
(122)
(121)
(163)
(199)
(247)
(234)
(212)
(222)
(210)
(277)
(219)
(257)
(270)
(230)
(263)
(185)
(176)
(206)
(187)
(281)
(277)
(224)
(219)
(151)
(139)
(164)
(154)
(150)
(143)
(157)
(266)
(358)
(395)
(443)
Income from Continuing Operations
68
266
284
282
480
442
448
529
416
526
614
774
700
623
653
586
892
792
964
1 035
837
859
587
557
676
703
1 053
1 018
830
827
601
595
666
736
721
680
733
996
1 335
1 489
1 733
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(3)
(5)
(7)
(4)
(6)
(5)
(5)
(10)
(9)
0
(5)
1
1
1
2
4
3
4
4
2
3
2
1
Net Income (Common)
68
N/A
266
+292%
284
+7%
282
-1%
480
+70%
442
-8%
448
+1%
529
+18%
416
-21%
526
+27%
615
+17%
774
+26%
700
-9%
624
-11%
653
+5%
586
-10%
892
+52%
790
-11%
961
+22%
1 030
+7%
829
-19%
855
+3%
581
-32%
552
-5%
670
+21%
694
+4%
1 045
+51%
1 012
-3%
827
-18%
828
+0%
603
-27%
597
-1%
669
+12%
741
+11%
725
-2%
685
-6%
738
+8%
998
+35%
1 338
+34%
1 491
+11%
1 734
+16%
EPS (Diluted)
0.7
N/A
2.72
+289%
2.9
+7%
2.88
-1%
4.9
+70%
4.52
-8%
4.57
+1%
5.39
+18%
4.23
-22%
5.37
+27%
6.27
+17%
7.9
+26%
7.15
-9%
6.37
-11%
6.66
+5%
5.97
-10%
9.1
+52%
8.06
-11%
9.81
+22%
10.52
+7%
8.47
-19%
8.73
+3%
5.94
-32%
5.64
-5%
6.85
+21%
7.1
+4%
10.69
+51%
10.36
-3%
8.47
-18%
8.47
N/A
6.17
-27%
6.11
-1%
6.85
+12%
7.59
+11%
7.43
-2%
7.02
-6%
7.56
+8%
10.22
+35%
13.7
+34%
15.27
+11%
17.76
+16%

See Also

Discover More