Mips AB
OTC:MPZAF
Income Statement
Earnings Waterfall
Mips AB
Revenue
|
357m
SEK
|
Cost of Revenue
|
-104m
SEK
|
Gross Profit
|
253m
SEK
|
Operating Expenses
|
-183m
SEK
|
Operating Income
|
70m
SEK
|
Other Expenses
|
-6m
SEK
|
Net Income
|
64m
SEK
|
Income Statement
Mips AB
Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
87
N/A
|
97
+13%
|
110
+13%
|
117
+5%
|
126
+8%
|
128
+2%
|
147
+15%
|
171
+16%
|
193
+13%
|
214
+11%
|
241
+13%
|
243
+1%
|
268
+10%
|
279
+4%
|
262
-6%
|
311
+19%
|
365
+17%
|
391
+7%
|
467
+19%
|
550
+18%
|
608
+11%
|
662
+9%
|
726
+10%
|
654
-10%
|
563
-14%
|
514
-9%
|
410
-20%
|
374
-9%
|
357
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(25)
|
(27)
|
(29)
|
(30)
|
(32)
|
(33)
|
(38)
|
(45)
|
(50)
|
(56)
|
(63)
|
(63)
|
(69)
|
(73)
|
(69)
|
(83)
|
(99)
|
(105)
|
(125)
|
(146)
|
(163)
|
(178)
|
(196)
|
(182)
|
(157)
|
(146)
|
(122)
|
(108)
|
(104)
|
|
Gross Profit |
62
N/A
|
71
+14%
|
81
+15%
|
86
+6%
|
93
+8%
|
96
+2%
|
109
+14%
|
126
+16%
|
142
+13%
|
158
+11%
|
178
+13%
|
180
+1%
|
198
+11%
|
206
+4%
|
193
-6%
|
229
+18%
|
266
+16%
|
286
+8%
|
342
+20%
|
404
+18%
|
445
+10%
|
484
+9%
|
530
+10%
|
472
-11%
|
406
-14%
|
368
-9%
|
288
-22%
|
266
-8%
|
253
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(43)
|
(54)
|
(59)
|
(66)
|
(72)
|
(68)
|
(71)
|
(67)
|
(69)
|
(75)
|
(80)
|
(82)
|
(90)
|
(94)
|
(99)
|
(100)
|
(99)
|
(97)
|
(100)
|
(107)
|
(119)
|
(135)
|
(146)
|
(161)
|
(177)
|
(185)
|
(189)
|
(189)
|
(183)
|
|
Selling, General & Administrative |
(40)
|
(50)
|
(52)
|
(57)
|
(62)
|
(59)
|
(60)
|
(55)
|
(53)
|
(57)
|
(59)
|
(60)
|
(65)
|
(69)
|
(72)
|
(76)
|
(76)
|
(80)
|
(87)
|
(92)
|
(103)
|
(112)
|
(123)
|
(132)
|
(129)
|
(136)
|
(134)
|
(130)
|
(129)
|
|
Research & Development |
(4)
|
(6)
|
(7)
|
(9)
|
(9)
|
(10)
|
(12)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(14)
|
(15)
|
(16)
|
(16)
|
(17)
|
0
|
(16)
|
(18)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(29)
|
(32)
|
(34)
|
(34)
|
|
Depreciation & Amortization |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
|
Other Operating Expenses |
2
|
2
|
0
|
0
|
0
|
1
|
1
|
(1)
|
(3)
|
(5)
|
(8)
|
(7)
|
(10)
|
(9)
|
(11)
|
(8)
|
(4)
|
(17)
|
3
|
3
|
10
|
1
|
1
|
(4)
|
(19)
|
(20)
|
(23)
|
(25)
|
(15)
|
|
Operating Income |
18
N/A
|
17
-9%
|
22
+33%
|
20
-10%
|
21
+4%
|
28
+32%
|
38
+38%
|
59
+54%
|
73
+24%
|
83
+14%
|
98
+18%
|
98
0%
|
108
+11%
|
112
+4%
|
94
-16%
|
129
+37%
|
167
+29%
|
189
+13%
|
242
+28%
|
297
+23%
|
326
+10%
|
349
+7%
|
384
+10%
|
311
-19%
|
229
-26%
|
183
-20%
|
99
-46%
|
77
-22%
|
70
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
(2)
|
0
|
(1)
|
0
|
2
|
0
|
(5)
|
(6)
|
(4)
|
(1)
|
7
|
10
|
13
|
|
Total Other Income |
0
|
(1)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(1)
|
0
|
0
|
1
|
|
Pre-Tax Income |
19
N/A
|
17
-10%
|
22
+32%
|
20
-11%
|
20
+3%
|
28
+36%
|
39
+39%
|
59
+53%
|
73
+23%
|
83
+14%
|
98
+18%
|
99
+0%
|
108
+10%
|
112
+3%
|
95
-15%
|
129
+36%
|
165
+28%
|
190
+15%
|
242
+27%
|
298
+23%
|
328
+10%
|
348
+6%
|
377
+8%
|
303
-20%
|
223
-26%
|
181
-19%
|
106
-41%
|
87
-18%
|
84
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(9)
|
(13)
|
(16)
|
(19)
|
(22)
|
(22)
|
(24)
|
(25)
|
(21)
|
(30)
|
(36)
|
(42)
|
(54)
|
(64)
|
(73)
|
(78)
|
(83)
|
(68)
|
(48)
|
(39)
|
(23)
|
(20)
|
(20)
|
|
Income from Continuing Operations |
14
|
13
|
17
|
15
|
16
|
22
|
30
|
46
|
56
|
64
|
76
|
77
|
85
|
87
|
73
|
99
|
129
|
148
|
188
|
234
|
255
|
270
|
294
|
235
|
175
|
142
|
83
|
67
|
64
|
|
Net Income (Common) |
14
N/A
|
13
-10%
|
17
+34%
|
15
-11%
|
16
+3%
|
22
+37%
|
30
+39%
|
46
+53%
|
56
+23%
|
64
+14%
|
76
+19%
|
77
+0%
|
85
+11%
|
87
+3%
|
74
-15%
|
100
+35%
|
129
+29%
|
149
+16%
|
188
+26%
|
234
+24%
|
255
+9%
|
270
+6%
|
295
+9%
|
236
-20%
|
175
-26%
|
142
-19%
|
82
-42%
|
67
-18%
|
64
-4%
|
|
EPS (Diluted) |
0.65
N/A
|
0.58
-11%
|
0.67
+16%
|
0.6
-10%
|
0.64
+7%
|
0.85
+33%
|
1.18
+39%
|
1.8
+53%
|
2.21
+23%
|
2.51
+14%
|
2.96
+18%
|
2.97
+0%
|
3.35
+13%
|
3.35
N/A
|
2.82
-16%
|
3.82
+35%
|
4.93
+29%
|
5.68
+15%
|
7.1
+25%
|
8.81
+24%
|
9.62
+9%
|
10.17
+6%
|
11.15
+10%
|
8.96
-20%
|
6.63
-26%
|
5.38
-19%
|
3.11
-42%
|
2.54
-18%
|
2.42
-5%
|