Memscap, S.a.
MEMS.PA · PAR
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | €12,660 | €14,073 | €9,336 | €8,538 |
| % Growth | -10% | 50.7% | 9.3% | – |
| Cost of Goods Sold | €7,638 | €8,033 | €6,286 | €5,483 |
| Gross Profit | €5,022 | €6,040 | €3,050 | €3,055 |
| % Margin | 39.7% | 42.9% | 32.7% | 35.8% |
| R&D Expenses | €1,822 | €1,548 | €1,379 | €1,212 |
| G&A Expenses | €1,431 | €1,356 | €1,256 | €1,234 |
| SG&A Expenses | €2,416 | €2,157 | €1,931 | €1,870 |
| Sales & Mktg Exp. | €985 | €801 | €675 | €636 |
| Other Operating Expenses | -€388 | -€142 | €0 | €0 |
| Operating Expenses | €3,850 | €3,563 | €3,216 | €2,949 |
| Operating Income | €1,172 | €2,477 | -€166 | €106 |
| % Margin | 9.3% | 17.6% | -1.8% | 1.2% |
| Other Income/Exp. Net | €226 | -€304 | €7 | -€46 |
| Pre-Tax Income | €1,398 | €2,173 | €243 | €534 |
| Tax Expense | €24 | €33 | €92 | €57 |
| Net Income | €1,374 | €2,140 | €1,048 | -€328 |
| % Margin | 10.9% | 15.2% | 11.2% | -3.8% |
| EPS | 0.18 | 0.29 | 0.14 | -0.044 |
| % Growth | -37.9% | 107.1% | 418.2% | – |
| EPS Diluted | 0.18 | 0.28 | 0.14 | -0.044 |
| Weighted Avg Shares Out | 7,676 | 7,473 | 7,461 | 7,463 |
| Weighted Avg Shares Out Dil | 7,676 | 7,703 | 7,461 | 7,463 |
| Supplemental Information | – | – | – | – |
| Interest Income | €399 | €75 | €9 | €42 |
| Interest Expense | €173 | €146 | €141 | €144 |
| Depreciation & Amortization | €790 | €721 | €1,065 | €1,191 |
| EBITDA | €2,361 | €3,040 | €1,449 | €1,869 |
| % Margin | 18.6% | 21.6% | 15.5% | 21.9% |