Mirion Technologies Inc
F:55I0
Balance Sheet
Balance Sheet Decomposition
Mirion Technologies Inc
Mirion Technologies Inc
Balance Sheet
Mirion Technologies Inc
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
84
|
74
|
129
|
175
|
412
|
|
| Cash Equivalents |
84
|
74
|
129
|
175
|
412
|
|
| Short-Term Investments |
0
|
4
|
5
|
6
|
0
|
|
| Total Receivables |
214
|
224
|
230
|
253
|
280
|
|
| Accounts Receivables |
214
|
221
|
221
|
245
|
280
|
|
| Other Receivables |
0
|
3
|
9
|
9
|
0
|
|
| Inventory |
124
|
143
|
144
|
133
|
152
|
|
| Other Current Assets |
32
|
36
|
30
|
27
|
53
|
|
| Total Current Assets |
453
|
481
|
539
|
595
|
898
|
|
| PP&E Net |
170
|
165
|
167
|
177
|
187
|
|
| PP&E Gross |
170
|
165
|
167
|
177
|
0
|
|
| Accumulated Depreciation |
5
|
31
|
57
|
81
|
0
|
|
| Intangible Assets |
807
|
650
|
539
|
412
|
606
|
|
| Goodwill |
1 663
|
1 418
|
1 448
|
1 426
|
1 872
|
|
| Note Receivable |
0
|
0
|
0
|
20
|
0
|
|
| Other Long-Term Assets |
25
|
25
|
26
|
7
|
25
|
|
| Other Assets |
1 663
|
1 418
|
1 448
|
1 426
|
1 872
|
|
| Total Assets |
3 118
N/A
|
2 739
-12%
|
2 719
-1%
|
2 636
-3%
|
3 588
+36%
|
|
| Liabilities | ||||||
| Accounts Payable |
59
|
68
|
59
|
57
|
57
|
|
| Accrued Liabilities |
62
|
63
|
79
|
84
|
124
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
5
|
1
|
1
|
2
|
|
| Other Current Liabilities |
96
|
108
|
127
|
122
|
133
|
|
| Total Current Liabilities |
221
|
244
|
266
|
263
|
316
|
|
| Long-Term Debt |
807
|
802
|
685
|
685
|
1 198
|
|
| Deferred Income Tax |
13
|
116
|
84
|
61
|
70
|
|
| Minority Interest |
91
|
69
|
66
|
54
|
51
|
|
| Other Liabilities |
294
|
109
|
134
|
67
|
88
|
|
| Total Liabilities |
1 425
N/A
|
1 341
-6%
|
1 234
-8%
|
1 130
-8%
|
1 722
+52%
|
|
| Equity | ||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
132
|
409
|
505
|
542
|
513
|
|
| Additional Paid In Capital |
1 846
|
1 882
|
2 057
|
2 143
|
2 490
|
|
| Treasury Stock |
0
|
0
|
1
|
3
|
58
|
|
| Other Equity |
21
|
76
|
65
|
93
|
53
|
|
| Total Equity |
1 693
N/A
|
1 398
-17%
|
1 485
+6%
|
1 506
+1%
|
1 866
+24%
|
|
| Total Liabilities & Equity |
3 118
N/A
|
2 739
-12%
|
2 719
-1%
|
2 636
-3%
|
3 588
+36%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
208
|
208
|
226
|
232
|
251
|
|