Melexis N.V.
MELE.BR · BRU
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | €932,808 | €964,298 | €836,157 | €643,786 |
| % Growth | -3.3% | 15.3% | 29.9% | – |
| Cost of Goods Sold | €531,457 | €524,077 | €461,479 | €370,185 |
| Gross Profit | €401,351 | €440,220 | €374,678 | €273,601 |
| % Margin | 43% | 45.7% | 44.8% | 42.5% |
| R&D Expenses | €110,252 | €106,732 | €90,211 | €78,388 |
| G&A Expenses | €51,367 | €50,602 | €40,887 | €15,912 |
| SG&A Expenses | €71,209 | €72,238 | €57,939 | €18,518 |
| Sales & Mktg Exp. | €19,842 | €21,636 | €17,052 | €2,606 |
| Other Operating Expenses | €1 | €0 | -€638 | €28,246 |
| Operating Expenses | €181,462 | €178,970 | €148,150 | €125,152 |
| Operating Income | €219,889 | €261,250 | €226,528 | €148,448 |
| % Margin | 23.6% | 27.1% | 27.1% | 23.1% |
| Other Income/Exp. Net | -€14,568 | -€8,087 | €11,851 | €5,852 |
| Pre-Tax Income | €205,321 | €253,163 | €238,379 | €154,300 |
| Tax Expense | €33,875 | €43,699 | €41,226 | €23,192 |
| Net Income | €171,446 | €209,463 | €197,153 | €131,108 |
| % Margin | 18.4% | 21.7% | 23.6% | 20.4% |
| EPS | 4.24 | 5.18 | 4.88 | 3.25 |
| % Growth | -18.1% | 6.1% | 50.2% | – |
| EPS Diluted | 4.24 | 5.18 | 4.88 | 3.25 |
| Weighted Avg Shares Out | 40,435 | 40,437 | 40,400 | 40,400 |
| Weighted Avg Shares Out Dil | 40,435 | 40,400 | 40,400 | 40,400 |
| Supplemental Information | – | – | – | – |
| Interest Income | €357 | €892 | €50 | €5 |
| Interest Expense | €11,428 | €6,170 | €715 | €828 |
| Depreciation & Amortization | €45,639 | €43,272 | €44,529 | €44,138 |
| EBITDA | €265,529 | €304,582 | €283,623 | €199,266 |
| % Margin | 28.5% | 31.6% | 33.9% | 31% |