Mips AB (publ)
MPZAY · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $483 | $357 | $563 | $608 |
| % Growth | 35.3% | -36.6% | -7.4% | – |
| Cost of Goods Sold | $133 | $104 | $157 | $163 |
| Gross Profit | $350 | $253 | $406 | $445 |
| % Margin | 72.5% | 70.9% | 72.1% | 73.2% |
| R&D Expenses | $39 | $35 | $26 | $24 |
| G&A Expenses | $60 | $59 | $57 | $48 |
| SG&A Expenses | $137 | $133 | $132 | $105 |
| Sales & Mktg Exp. | $77 | $74 | $75 | $57 |
| Other Operating Expenses | $0 | $15 | -$1 | $0 |
| Operating Expenses | $176 | $183 | $157 | $129 |
| Operating Income | $174 | $70 | $229 | $326 |
| % Margin | 36% | 19.6% | 40.7% | 53.6% |
| Other Income/Exp. Net | $9 | $14 | -$6 | $2 |
| Pre-Tax Income | $183 | $84 | $223 | $328 |
| Tax Expense | $42 | $20 | $48 | $73 |
| Net Income | $141 | $64 | $175 | $255 |
| % Margin | 29.2% | 17.9% | 31.1% | 41.9% |
| EPS | 2.66 | 1.22 | 3.35 | 4.87 |
| % Growth | 118% | -63.6% | -31.2% | – |
| EPS Diluted | 2.66 | 1.21 | 3.32 | 4.82 |
| Weighted Avg Shares Out | 53 | 53 | 52 | 52 |
| Weighted Avg Shares Out Dil | 53 | 53 | 53 | 53 |
| Supplemental Information | – | – | – | – |
| Interest Income | $6 | $2 | $1 | $0 |
| Interest Expense | $1 | $1 | $1 | $0 |
| Depreciation & Amortization | $19 | $18 | $17 | $12 |
| EBITDA | $203 | $103 | $242 | $340 |
| % Margin | 42% | 28.9% | 43% | 55.9% |