Mirion Technologies Inc
NYSE:MIR
Income Statement
Earnings Waterfall
Mirion Technologies Inc
Revenue
|
811.4m
USD
|
Cost of Revenue
|
-447m
USD
|
Gross Profit
|
364.4m
USD
|
Operating Expenses
|
-371m
USD
|
Operating Income
|
-6.6m
USD
|
Other Expenses
|
-74.2m
USD
|
Net Income
|
-80.8m
USD
|
Income Statement
Mirion Technologies Inc
Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
718
N/A
|
737
+3%
|
758
+3%
|
788
+4%
|
801
+2%
|
811
+1%
|
|
Gross Profit | |||||||
Cost of Revenue |
(408)
|
(412)
|
(424)
|
(444)
|
(445)
|
(447)
|
|
Gross Profit |
310
N/A
|
325
+5%
|
334
+3%
|
345
+3%
|
356
+3%
|
364
+2%
|
|
Operating Income | |||||||
Operating Expenses |
(387)
|
(383)
|
(379)
|
(373)
|
(370)
|
(371)
|
|
Selling, General & Administrative |
(357)
|
(352)
|
(347)
|
(342)
|
(339)
|
(339)
|
|
Research & Development |
(30)
|
(31)
|
(32)
|
(32)
|
(32)
|
(32)
|
|
Operating Income |
(77)
N/A
|
(58)
+25%
|
(45)
+23%
|
(29)
+36%
|
(14)
+51%
|
(7)
+53%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(9)
|
(48)
|
(75)
|
(49)
|
(82)
|
(74)
|
|
Non-Reccuring Items |
(221)
|
(223)
|
(172)
|
(171)
|
(11)
|
(7)
|
|
Total Other Income |
0
|
1
|
1
|
1
|
1
|
1
|
|
Pre-Tax Income |
(307)
N/A
|
(328)
-7%
|
(290)
+11%
|
(249)
+14%
|
(105)
+58%
|
(87)
+18%
|
|
Net Income | |||||||
Tax Provision |
18
|
15
|
9
|
5
|
7
|
4
|
|
Income from Continuing Operations |
(288)
|
(312)
|
(281)
|
(244)
|
(99)
|
(82)
|
|
Income to Minority Interest |
12
|
11
|
11
|
9
|
2
|
2
|
|
Net Income (Common) |
(277)
N/A
|
(301)
-9%
|
(270)
+10%
|
(235)
+13%
|
(97)
+59%
|
(81)
+17%
|
|
EPS (Diluted) |
-1.53
N/A
|
-1.6
-5%
|
-1.35
+16%
|
-1.18
+13%
|
-0.49
+58%
|
-0.41
+16%
|