Mirion Technologies (MIR) Financials

$16.21 +0.46 (+2.92%)

Closing price 05/2/2025 03:59 PM Eastern

Extended Trading

$15.88 -0.33 (-2.04%)

As of 05/2/2025 05:34 PM Eastern

Annual Income Statements for Mirion Technologies

This table shows Mirion Technologies' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2019	2020	2022	2023	2024
Period end date	12/31/2019	6/30/2020	12/31/2022	12/31/2023	12/31/2024
Net Income / (Loss) Attributable to Common Shareholders	-0.00	-119	-277	-97	-36
Consolidated Net Income / (Loss)	-0.00	-119	-288	-99	-37
Net Income / (Loss) Continuing Operations	-0.00	-119	-288	-99	-37
Total Pre-Tax Income	-0.00	-125	-307	-105	-34
Total Operating Income	-0.00	23	-298	-22	25
Total Gross Profit	0.00	197	310	356	400
Total Revenue	0.00	478	718	801	861
Operating Revenue	-	478	718	801	861
Total Cost of Revenue	0.00	281	408	445	461
Operating Cost of Revenue	-	281	408	445	461
Total Operating Expenses	0.00	174	608	378	375
Selling, General & Admin Expense	0.00	158	362	340	341
Research & Development Expense	-	16	30	32	35
Other Operating Expenses / (Income)	-	-	0.00	6.50	-1.20
Impairment Charge	-	0.00	215	0.00	0.00
Total Other Income / (Expense), net	0.00	-148	-8.80	-83	-59
Interest Expense	-	149	43	65	58
Interest & Investment Income	0.00	-	0.60	4.80	6.60
Other Income / (Expense), net	0.00	1.60	33	-24	-7.40
Income Tax Expense	0.00	-5.50	-18	-6.60	2.70
Net Income / (Loss) Attributable to Noncontrolling Interest	-	0.00	-12	-1.80	-0.50
Basic Earnings per Share	$0.00	($18.45)	($1.53)	($0.49)	($0.18)
Weighted Average Basic Shares Outstanding	0.00	6.45M	181.15M	196.37M	204.99M
Diluted Earnings per Share	$0.00	($18.45)	($1.53)	($0.49)	($0.18)
Weighted Average Diluted Shares Outstanding	0.00	6.45M	181.15M	196.37M	204.99M
Weighted Average Basic & Diluted Shares Outstanding	20.13M	19.60M	225.51M	226.06M	232.42M

This table shows Mirion Technologies' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Net Income / (Loss) Attributable to Common Shareholders	-47	-154	-42	-28	-12	-15	-26	-12	-14	15	0.30
Consolidated Net Income / (Loss)	-50	-160	-43	-28	-13	-15	-27	-12	-14	16	0.40
Net Income / (Loss) Continuing Operations	-50	-160	-43	-28	-13	-15	-27	-12	-14	16	0.40
Total Pre-Tax Income	-55	-161	-44	-30	-14	-18	-25	-11	-13	16	0.60
Total Operating Income	-28	-162	-14	-11	-11	13	-4.90	2.30	-1.60	29	8.70
Total Gross Profit	70	97	79	88	81	109	87	97	93	122	96
Total Revenue	161	218	182	197	191	230	193	207	207	254	202
Operating Revenue	161	218	182	197	191	230	193	207	207	254	202
Total Cost of Revenue	91	121	103	109	110	122	106	110	114	132	106
Operating Cost of Revenue	91	121	103	109	110	122	106	110	114	132	106
Total Operating Expenses	97	259	93	99	92	95	92	95	95	93	87
Selling, General & Admin Expense	89	91	85	84	84	87	84	88	84	85	79
Research & Development Expense	8.00	7.80	7.60	8.40	7.90	7.80	7.90	8.80	10	8.10	8.70
Total Other Income / (Expense), net	-28	0.60	-30	-19	-2.60	-31	-20	-14	-11	-13	-8.10
Interest Expense	13	13	19	15	16	16	16	15	14	13	13
Interest & Investment Income	0.00	-	1.10	1.00	1.30	1.40	1.70	2.00	1.40	1.50	1.90
Other Income / (Expense), net	-15	13	-13	-5.40	12	-17	-6.60	-0.50	1.30	-1.60	2.50
Income Tax Expense	-5.00	-1.70	-1.10	-1.20	-0.80	-3.50	1.20	0.70	1.00	-0.20	0.20
Net Income / (Loss) Attributable to Noncontrolling Interest	-3.30	-6.20	-1.00	-0.70	-0.80	0.70	-0.70	-0.30	-0.40	0.90	0.10
Basic Earnings per Share	($0.26)	($0.85)	($0.22)	($0.14)	($0.06)	($0.07)	($0.13)	($0.06)	($0.07)	$0.08	$0.00
Weighted Average Basic Shares Outstanding	181.33M	181.15M	187.70M	199.18M	199.22M	196.37M	199.73M	202.20M	206.68M	204.99M	225.66M
Diluted Earnings per Share	($0.26)	($0.85)	($0.22)	($0.14)	($0.06)	($0.07)	($0.13)	($0.06)	($0.07)	$0.08	$0.00
Weighted Average Diluted Shares Outstanding	181.33M	181.15M	187.70M	199.18M	199.22M	196.37M	199.73M	202.20M	206.68M	204.99M	226.92M
Weighted Average Basic & Diluted Shares Outstanding	-	225.51M	225.75M	225.79M	225.80M	226.06M	227.37M	232.23M	232.26M	232.42M	231.93M

This table details how cash moves in and out of Mirion Technologies' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2018	2019	2020	2022	2023	2024
Period end date	12/31/2018	12/31/2019	6/30/2020	12/31/2022	12/31/2023	12/31/2024
Net Change in Cash & Equivalents	0.01	0.00	82	-10	56	45
Net Cash From Operating Activities	0.00	0.00	40	39	95	99
Net Cash From Continuing Operating Activities	0.00	0.00	40	39	95	99
Net Income / (Loss) Continuing Operations	-0.00	-0.00	-119	-288	-99	-37
Consolidated Net Income / (Loss)	-0.00	-0.00	-119	-288	-99	-37
Depreciation Expense	-	-	68	175	163	150
Amortization Expense	-	-	4.40	9.80	3.10	3.10
Non-Cash Adjustments To Reconcile Net Income	0.00	0.00	105	215	62	8.90
Changes in Operating Assets and Liabilities, net	0.00	0.00	-20	-71	-34	-27
Net Cash From Investing Activities	0.00	0.00	-76	-40	-65	-44
Net Cash From Continuing Investing Activities	0.00	0.00	-76	-40	-65	-44
Purchase of Property, Plant & Equipment	-	-	-20	-34	-37	-49
Acquisitions	-	-	-56	-6.60	-31	-1.00
Sale of Property, Plant & Equipment	-	-	0.00	0.80	0.00	0.00
Divestitures	-	-	-	0.00	1.00	2.50
Sale and/or Maturity of Investments	-	-	0.00	0.50	3.80	3.60
Other Investing Activities, net	-	-	-	0.00	-1.00	0.00
Net Cash From Financing Activities	0.01	0.00	119	-7.00	23	-3.30
Net Cash From Continuing Financing Activities	0.01	0.00	119	-7.00	23	-3.30
Repayment of Debt	0.00	0.00	-58	-7.00	-127	-2.30
Repurchase of Common Equity	0.00	0.00	0.00	0.00	-1.30	-2.00
Issuance of Common Equity	0.01	0.00	0.00	0.00	150	0.00
Other Financing Activities, net	0.00	0.00	-2.00	0.00	0.60	1.00
Effect of Exchange Rate Changes	-	-	-	-3.20	2.40	-7.00

This table details how cash moves in and out of Mirion Technologies' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Net Change in Cash & Equivalents	-32	15	15	-1.00	13	28	-8.80	2.10	9.90	42	11
Net Cash From Operating Activities	-14	25	-2.70	7.10	24	67	6.00	15	17	61	36
Net Cash From Continuing Operating Activities	-14	25	-2.70	7.10	24	67	6.00	15	17	61	36
Net Income / (Loss) Continuing Operations	-50	-160	-43	-28	-13	-15	-27	-12	-14	16	0.40
Consolidated Net Income / (Loss)	-50	-160	-43	-28	-13	-15	-27	-12	-14	16	0.40
Depreciation Expense	43	42	41	41	41	40	39	38	39	35	34
Amortization Expense	0.40	0.80	3.50	-1.90	3.40	-1.90	0.70	0.90	0.70	0.80	0.90
Non-Cash Adjustments To Reconcile Net Income	24	171	13	7.70	-2.30	44	4.20	-6.50	1.20	10	-0.20
Changes in Operating Assets and Liabilities, net	-30	-29	-17	-11	-5.00	-0.10	-11	-5.60	-9.40	-0.50	0.80
Net Cash From Investing Activities	-14	-11	-7.50	-5.40	-9.40	-42	-13	-8.90	-12	-9.60	-7.60
Net Cash From Continuing Investing Activities	-14	-11	-7.50	-5.40	-9.40	-42	-13	-8.90	-12	-9.60	-7.60
Purchase of Property, Plant & Equipment	-7.40	-12	-7.50	-8.30	-9.40	-12	-13	-11	-13	-12	-8.50
Acquisitions	-	-	0.00	-	-	-31	-1.00	-	-	-	0.00
Sale and/or Maturity of Investments	-	0.50	0.00	1.90	1.00	0.90	0.90	1.00	0.90	0.80	0.90
Net Cash From Financing Activities	-2.60	-2.00	25	-2.80	0.20	0.60	0.20	-3.00	0.80	-1.30	-21
Net Cash From Continuing Financing Activities	-2.60	-2.00	25	-2.80	0.20	0.60	0.20	-3.00	0.80	-1.30	-21
Repayment of Debt	-2.60	-2.00	-125	-2.40	-0.10	1.00	-0.10	-2.30	0.50	-0.40	-0.80
Repurchase of Common Equity	-	-	-0.20	-0.40	-	-0.70	0.00	-1.00	-	-1.00	-19
Other Financing Activities, net	-	-	0.00	-	0.30	0.30	0.30	0.30	0.30	0.10	-1.80
Effect of Exchange Rate Changes	-	3.00	0.70	0.10	-1.60	3.20	-2.10	-1.20	4.30	-8.00	3.80

This table presents Mirion Technologies' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2019	2020	2021	2022	2023	2024
Period end date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Total Assets	0.01	751	3,118	2,739	2,719	2,636
Total Current Assets	0.01	0.98	453	481	539	595
Cash & Equivalents	0.01	0.38	84	74	129	175
Restricted Cash	-	0.00	0.60	0.50	0.60	0.30
Accounts Receivable	-	-	157	171	172	178
Inventories, net	-	-	124	143	144	133
Prepaid Expenses	0.00	0.60	32	34	44	41
Other Current Assets	-	0.00	56	50	49	67
Plant, Property, & Equipment, net	0.00	0.00	124	124	135	146
Total Noncurrent Assets	0.00	750	2,541	2,134	2,045	1,895
Goodwill	-	-	1,663	1,418	1,448	1,426
Intangible Assets	-	-	807	650	539	412
Other Noncurrent Operating Assets	0.00	750	71	65	59	57
Total Liabilities & Shareholders' Equity	0.01	751	3,118	2,739	2,719	2,636
Total Liabilities	0.00	99	1,334	1,272	1,169	1,077
Total Current Liabilities	0.00	73	221	244	266	263
Short-Term Debt	-	-	3.90	5.30	1.20	1.20
Accounts Payable	0.00	0.97	59	68	59	57
Accrued Expenses	0.00	0.38	75	80	96	103
Current Deferred Revenue	-	-	73	83	103	97
Other Current Liabilities	0.00	72	9.30	8.50	6.80	6.40
Total Noncurrent Liabilities	0.00	26	1,113	1,027	903	814
Long-Term Debt	-	-	0.00	802	685	685
Noncurrent Deferred & Payable Income Tax Liabilities	-	-	161	116	84	61
Other Noncurrent Operating Liabilities	-	-	952	109	134	67
Total Equity & Noncontrolling Interests	0.00	-98	1,784	1,467	1,550	1,559
Total Preferred & Common Equity	0.00	-98	1,693	1,398	1,485	1,506
Total Common Equity	0.00	-98	1,693	1,398	1,485	1,506
Common Stock	0.01	0.00	1,846	1,882	2,057	2,143
Retained Earnings	-0.00	-98	-132	-409	-505	-542
Treasury Stock	-	-	-	0.00	-1.30	-3.20
Accumulated Other Comprehensive Income / (Loss)	-	-	-21	-76	-65	-93
Other Equity Adjustments	-	-	0.00	0.00	0.00	0.00
Noncontrolling Interest	-	-	91	69	66	54

This table presents Mirion Technologies' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025
Period end date	3/31/2023	6/30/2023	9/30/2023	3/31/2024	6/30/2024	9/30/2024	3/31/2025
Total Assets	2,735	2,696	2,659	2,649	2,627	2,654	2,626
Total Current Assets	508	503	513	515	515	547	590
Cash & Equivalents	88	87	101	120	122	133	186
Restricted Cash	0.70	0.60	0.60	0.40	0.50	0.30	0.30
Accounts Receivable	152	139	152	146	143	149	148
Inventories, net	158	162	156	147	148	154	144
Prepaid Expenses	33	33	32	39	38	39	41
Other Current Assets	67	82	73	63	64	70	72
Plant, Property, & Equipment, net	126	128	129	138	141	146	148
Total Noncurrent Assets	2,100	2,065	2,017	1,996	1,971	1,961	1,887
Goodwill	1,425	1,425	1,415	1,440	1,436	1,453	1,440
Intangible Assets	620	587	549	504	472	447	391
Other Noncurrent Operating Assets	56	53	53	51	63	61	57
Total Liabilities & Shareholders' Equity	2,735	2,696	2,659	2,649	2,627	2,654	2,626
Total Liabilities	1,147	1,132	1,116	1,131	1,063	1,079	1,069
Total Current Liabilities	233	225	228	235	236	253	265
Short-Term Debt	5.80	5.70	0.10	0.10	0.10	0.60	0.70
Accounts Payable	66	61	53	53	52	53	52
Accrued Expenses	83	84	89	79	83	103	114
Current Deferred Revenue	78	74	86	96	94	89	92
Other Current Liabilities	-	-	-	6.60	6.60	6.70	6.50
Total Noncurrent Liabilities	914	907	887	896	827	826	804
Long-Term Debt	-	-	684	685	684	685	686
Noncurrent Deferred & Payable Income Tax Liabilities	109	98	89	77	70	64	54
Other Noncurrent Operating Liabilities	804	810	114	134	73	78	64
Commitments & Contingencies	-	-	-	-	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	1,588	1,565	1,543	1,518	1,564	1,575	1,557
Total Preferred & Common Equity	1,521	1,499	1,479	1,457	1,508	1,519	1,504
Total Common Equity	1,521	1,499	1,479	1,457	1,508	1,519	1,504
Common Stock	2,039	2,046	2,052	2,064	2,132	2,137	2,148
Retained Earnings	-450	-478	-490	-531	-543	-557	-541
Treasury Stock	-	-0.70	-0.70	-1.30	-2.20	-2.20	-24
Accumulated Other Comprehensive Income / (Loss)	-68	-68	-82	-74	-80	-60	-79
Noncontrolling Interest	67	66	65	61	56	56	53

This table displays calculated financial ratios and metrics derived from Mirion Technologies' official financial filings.

Metric	2019	2020	2022	2023	2024
Period end date	12/31/2019	6/30/2020	12/31/2022	12/31/2023	12/31/2024
Growth Metrics	-	-	-	-	-
Revenue Growth	0.00%	0.00%	0.00%	11.58%	7.48%
EBITDA Growth	0.00%	28,563,149.85%	0.00%	249.63%	42.06%
EBIT Growth	0.00%	7,214,176.25%	0.00%	82.77%	138.16%
NOPAT Growth	0.00%	6,744,968.04%	0.00%	92.65%	213.24%
Net Income Growth	0.00%	-34,926,586.22%	0.00%	65.78%	62.92%
EPS Growth	0.00%	0.00%	0.00%	67.97%	63.27%
Operating Cash Flow Growth	0.00%	0.00%	0.00%	141.62%	4.10%
Free Cash Flow Firm Growth	0.00%	0.00%	0.00%	0.00%	-22.69%
Invested Capital Growth	0.00%	102,463,169.65%	0.00%	-3.88%	-1.73%
Revenue Q/Q Growth	0.00%	0.00%	0.00%	1.59%	2.86%
EBITDA Q/Q Growth	0.00%	0.00%	0.00%	695.54%	19.85%
EBIT Q/Q Growth	0.00%	0.00%	0.00%	76.11%	227.94%
NOPAT Q/Q Growth	0.00%	0.00%	0.00%	88.90%	169.57%
Net Income Q/Q Growth	0.00%	0.00%	0.00%	59.53%	45.37%
EPS Q/Q Growth	0.00%	0.00%	0.00%	61.42%	45.45%
Operating Cash Flow Q/Q Growth	0.00%	4,775.34%	0.00%	78.28%	-5.89%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	-100.00%	103.08%	604.97%
Invested Capital Q/Q Growth	0.00%	0.00%	0.00%	-0.94%	-2.60%
Profitability Metrics	-	-	-	-	-
Gross Margin	0.00%	41.20%	43.20%	44.50%	46.43%
EBITDA Margin	0.00%	20.37%	-11.20%	15.02%	19.85%
Operating Margin	0.00%	4.81%	-41.49%	-2.73%	2.88%
EBIT Margin	0.00%	5.14%	-36.88%	-5.69%	2.02%
Profit (Net Income) Margin	0.00%	-24.91%	-40.18%	-12.32%	-4.25%
Tax Burden Percent	100.00%	95.59%	94.06%	93.73%	107.96%
Interest Burden Percent	100.00%	-506.50%	115.83%	230.92%	-194.83%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	0.00%	4.94%	-9.51%	-0.71%	0.83%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	69,651.51%	-20.55%	-13.73%	-9.28%
Return on Net Nonoperating Assets (RNNOA)	0.00%	-41.47%	-10.14%	-5.83%	-3.19%
Return on Equity (ROE)	-7.81%	-36.53%	-19.66%	-6.54%	-2.35%
Cash Return on Invested Capital (CROIC)	0.00%	-97.53%	0.00%	3.24%	2.58%
Operating Return on Assets (OROA)	0.00%	6.55%	-9.04%	-1.67%	0.65%
Return on Assets (ROA)	0.00%	-31.70%	-9.85%	-3.62%	-1.37%
Return on Common Equity (ROCE)	-7.81%	5.49%	-18.69%	-6.25%	-2.26%
Return on Equity Simple (ROE_SIMPLE)	-7.81%	121.59%	-20.63%	-6.65%	-2.43%
Net Operating Profit after Tax (NOPAT)	-0.00	16	-208	-15	17
NOPAT Margin	0.00%	3.37%	-29.04%	-1.91%	2.02%
Net Nonoperating Expense Percent (NNEP)	-2.05%	-69,646.56%	11.04%	13.02%	10.11%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-9.17%	-0.69%	0.77%
Cost of Revenue to Revenue	0.00%	58.80%	56.80%	55.50%	53.57%
SG&A Expenses to Revenue	0.00%	33.06%	50.47%	42.46%	39.63%
R&D to Revenue	0.00%	3.33%	4.22%	3.96%	4.07%
Operating Expenses to Revenue	0.00%	36.39%	84.69%	47.23%	43.55%
Earnings before Interest and Taxes (EBIT)	-0.00	25	-265	-46	17
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	-0.00	97	-80	120	171
Valuation Ratios	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	0.98	1.56	2.69
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.00	0.00	1.92	2.89	4.71
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	0.99	1.39	2.23
Enterprise Value to Revenue (EV/Rev)	0.00	0.00	3.03	3.67	5.36
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	24.41	27.02
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	265.37
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	265.98
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	55.27	30.85	46.59
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	42.15	85.73
Leverage & Solvency	-	-	-	-	-
Debt to Equity	0.00	0.00	0.55	0.44	0.44
Long-Term Debt to Equity	0.00	0.00	0.55	0.44	0.44
Financial Leverage	-1.15	0.00	0.49	0.42	0.34
Leverage Ratio	1.15	1.15	1.80	1.81	1.72
Compound Leverage Factor	1.15	-5.84	2.09	4.18	-3.36
Debt to Total Capital	0.00%	0.00%	35.48%	30.68%	30.57%
Short-Term Debt to Total Capital	0.00%	0.00%	0.23%	0.05%	0.05%
Long-Term Debt to Total Capital	0.00%	0.00%	35.25%	30.62%	30.51%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	115.02%	3.03%	2.93%	2.38%
Common Equity to Total Capital	100.00%	-15.02%	61.49%	66.39%	67.05%
Debt to EBITDA	0.00	0.00	-10.03	5.70	4.02
Net Debt to EBITDA	0.00	0.00	-9.11	4.63	2.99
Long-Term Debt to EBITDA	0.00	0.00	-9.97	5.69	4.01
Debt to NOPAT	0.00	0.00	-3.87	-44.74	39.54
Net Debt to NOPAT	0.00	0.00	-3.52	-36.30	29.43
Long-Term Debt to NOPAT	0.00	0.00	-3.84	-44.66	39.47
Altman Z-Score	0.00	0.00	0.49	1.29	2.47
Noncontrolling Interest Sharing Ratio	0.00%	115.02%	4.92%	4.46%	3.83%
Liquidity Ratios	-	-	-	-	-
Current Ratio	7.86	0.01	1.97	2.03	2.26
Quick Ratio	7.86	0.01	1.00	1.13	1.34
Cash Flow Metrics	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	-636	0.00	70	54
Operating Cash Flow to CapEx	0.00%	198.49%	117.96%	256.60%	203.07%
Free Cash Flow to Firm to Interest Expense	0.00	-4.26	0.00	1.08	0.93
Operating Cash Flow to Interest Expense	0.00	0.26	0.93	1.48	1.71
Operating Cash Flow Less CapEx to Interest Expense	0.00	0.13	0.14	0.90	0.87
Efficiency Ratios	-	-	-	-	-
Asset Turnover	0.00	1.27	0.25	0.29	0.32
Accounts Receivable Turnover	0.00	0.00	4.37	4.66	4.92
Inventory Turnover	0.00	0.00	3.06	3.09	3.33
Fixed Asset Turnover	0.00	0.00	5.78	6.19	6.13
Accounts Payable Turnover	0.00	582.19	6.42	7.03	8.01
Days Sales Outstanding (DSO)	0.00	0.00	83.55	78.27	74.20
Days Inventory Outstanding (DIO)	0.00	0.00	119.47	118.00	109.75
Days Payable Outstanding (DPO)	0.00	0.63	56.89	51.90	45.60
Cash Conversion Cycle (CCC)	0.00	-0.63	146.13	144.38	138.36
Capital & Investment Metrics	-	-	-	-	-
Invested Capital	-0.00	652	2,192	2,107	2,070
Invested Capital Turnover	0.00	1.47	0.33	0.37	0.41
Increase / (Decrease) in Invested Capital	0.00	652	0.00	-85	-37
Enterprise Value (EV)	0.00	0.00	2,178	2,936	4,617
Market Capitalization	0.00	0.00	1,376	2,314	4,053
Book Value per Share	$0.00	($15.18)	$7.72	$6.57	$6.48
Tangible Book Value per Share	$0.00	($15.18)	($3.70)	($2.22)	($1.43)
Total Capital	0.00	652	2,274	2,236	2,246
Total Debt	0.00	0.00	807	686	686
Total Long-Term Debt	0.00	0.00	802	685	685
Net Debt	-0.01	-0.38	733	557	511
Capital Expenditures (CapEx)	0.00	20	33	37	49
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-0.00	-72	168	145	157
Debt-free Net Working Capital (DFNWC)	0.00	-72	242	274	333
Net Working Capital (NWC)	0.00	-72	236	273	331
Net Nonoperating Expense (NNE)	0.00	135	80	83	54
Net Nonoperating Obligations (NNO)	-0.01	-0.38	724	557	511
Total Depreciation and Amortization (D&A)	0.00	73	184	166	154
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	-15.14%	23.35%	18.07%	18.24%
Debt-free Net Working Capital to Revenue	0.00%	-15.06%	33.66%	34.22%	38.63%
Net Working Capital to Revenue	0.00%	-15.06%	32.92%	34.07%	38.49%
Earnings Adjustments	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$0.00	($1.53)	($0.49)	($0.18)
Adjusted Weighted Average Basic Shares Outstanding	0.00	0.00	181.15M	196.37M	204.99M
Adjusted Diluted Earnings per Share	$0.00	$0.00	($1.53)	($0.49)	($0.18)
Adjusted Weighted Average Diluted Shares Outstanding	0.00	0.00	181.15M	196.37M	204.99M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	0.00	225.51M	226.06M	232.42M
Normalized Net Operating Profit after Tax (NOPAT)	-0.00	16	-58	-15	17
Normalized NOPAT Margin	0.00%	3.37%	-8.05%	-1.91%	2.02%
Pre Tax Income Margin	0.00%	-26.06%	-42.71%	-13.15%	-3.94%
Debt Service Ratios	-	-	-	-	-
EBIT to Interest Expense	0.00	0.16	-6.23	-0.71	0.30
NOPAT to Interest Expense	0.00	0.11	-4.90	-0.24	0.30
EBIT Less CapEx to Interest Expense	0.00	0.03	-7.01	-1.28	-0.54
NOPAT Less CapEx to Interest Expense	0.00	-0.03	-5.69	-0.81	-0.54
Payout Ratios	-	-	-	-	-
Dividend Payout Ratio	0.00%	-0.34%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	-0.34%	0.00%	-1.32%	-5.46%

This table displays calculated financial ratios and metrics derived from Mirion Technologies' official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	0.00%	0.00%	11.58%	12.17%	18.83%	5.74%	5.77%	5.02%	8.16%	10.37%	4.88%
EBITDA Growth	159.57%	0.00%	-40.39%	496.55%	6,257.14%	132.55%	53.01%	78.70%	-12.36%	82.03%	63.57%
EBIT Growth	-3,500.02%	0.00%	-74.34%	72.56%	101.18%	97.58%	56.60%	111.25%	-160.00%	861.11%	197.39%
NOPAT Growth	-859.38%	0.00%	59.52%	85.79%	59.78%	108.27%	63.97%	121.70%	85.59%	213.11%	269.10%
Net Income Growth	0.00%	0.00%	-125.79%	52.11%	74.40%	90.92%	38.23%	57.75%	-8.53%	209.66%	101.51%
EPS Growth	0.00%	0.00%	-120.00%	56.25%	76.92%	91.76%	40.91%	57.14%	-16.67%	214.29%	100.00%
Operating Cash Flow Growth	61.10%	0.00%	-123.68%	-57.23%	272.46%	165.87%	322.22%	114.08%	-28.15%	-9.25%	493.33%
Free Cash Flow Firm Growth	803.71%	0.00%	116.62%	108.58%	-437.41%	0.00%	-441.91%	-868.68%	100.00%	-30.21%	105.29%
Invested Capital Growth	-100.00%	0.00%	-10.88%	-5.78%	0.00%	-3.88%	39.34%	43.40%	-0.06%	-1.73%	-1.22%
Revenue Q/Q Growth	-8.48%	35.43%	-16.43%	8.29%	-3.04%	20.50%	-16.41%	7.53%	-0.14%	22.97%	-20.57%
EBITDA Q/Q Growth	112.07%	-15,242.86%	117.26%	25.68%	93.48%	-22.47%	-18.84%	46.79%	-5.11%	61.03%	-27.07%
EBIT Q/Q Growth	27.44%	-252.01%	82.20%	39.62%	103.13%	-820.00%	-219.44%	115.65%	-116.67%	9,233.33%	-59.12%
NOPAT Q/Q Growth	63.00%	-486.96%	91.60%	22.06%	-4.72%	220.72%	-136.57%	146.94%	-169.57%	2,722.27%	-80.25%
Net Income Q/Q Growth	15.01%	-216.87%	73.14%	33.80%	54.58%	-12.40%	-82.76%	54.72%	-16.67%	213.57%	-97.48%
EPS Q/Q Growth	18.75%	-226.92%	74.12%	36.36%	57.14%	-16.67%	-85.71%	53.85%	-16.67%	214.29%	-100.00%
Operating Cash Flow Q/Q Growth	-183.13%	282.61%	-110.71%	362.96%	235.21%	181.51%	-91.04%	153.33%	12.50%	255.56%	-41.45%
Free Cash Flow Firm Q/Q Growth	165.00%	-100.00%	0.00%	-51.74%	-2,656.50%	104.42%	-726.65%	-8.50%	100.01%	82,236.78%	-52.48%
Invested Capital Q/Q Growth	-100.00%	0.00%	-31.80%	-0.84%	43.46%	-0.94%	-1.13%	2.06%	-0.01%	-2.60%	-0.62%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	43.38%	44.47%	43.44%	44.62%	42.26%	47.09%	45.22%	47.03%	44.92%	48.09%	47.57%
EBITDA Margin	0.44%	-48.65%	10.05%	11.66%	23.27%	14.97%	14.54%	19.85%	18.86%	24.70%	22.67%
Operating Margin	-17.15%	-74.35%	-7.47%	-5.38%	-5.81%	5.82%	-2.54%	1.11%	-0.77%	11.40%	4.31%
EBIT Margin	-26.29%	-68.33%	-14.55%	-8.11%	0.26%	-1.56%	-5.97%	0.87%	-0.15%	10.77%	5.54%
Profit (Net Income) Margin	-31.32%	-73.29%	-23.56%	-14.40%	-6.75%	-6.29%	-13.76%	-5.79%	-6.77%	6.25%	0.20%
Tax Burden Percent	90.97%	98.95%	97.50%	95.95%	94.16%	80.56%	104.74%	106.19%	107.69%	101.27%	66.67%
Interest Burden Percent	130.97%	108.39%	166.04%	185.00%	-2,740.00%	500.00%	220.00%	-627.78%	4,333.33%	57.30%	5.36%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-1.27%	33.33%
Return on Invested Capital (ROIC)	0.00%	-17.05%	-2.43%	-1.87%	-3.01%	1.52%	-0.81%	0.35%	-0.21%	4.76%	1.21%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	-23.44%	36.09%	23.09%	-4.77%	-2.21%	-10.59%	-5.33%	-2.49%	2.24%	0.19%
Return on Net Nonoperating Assets (RNNOA)	0.00%	-11.57%	-1.87%	-1.20%	-1.80%	-0.94%	-1.61%	-0.82%	-0.90%	0.77%	0.07%
Return on Equity (ROE)	0.00%	-28.62%	-4.30%	-3.07%	-4.82%	0.58%	-2.42%	-0.46%	-1.12%	5.53%	1.27%
Cash Return on Invested Capital (CROIC)	200.00%	0.00%	-0.75%	-3.85%	-212.99%	3.24%	-33.39%	-35.67%	0.36%	2.58%	2.53%
Operating Return on Assets (OROA)	0.00%	-16.75%	-3.71%	-2.19%	0.16%	-0.46%	-1.80%	0.27%	-0.05%	3.46%	1.83%
Return on Assets (ROA)	0.00%	-17.97%	-6.00%	-3.89%	-4.00%	-1.85%	-4.15%	-1.79%	-2.13%	2.01%	0.07%
Return on Common Equity (ROCE)	0.00%	-27.21%	-4.10%	-2.93%	-4.62%	0.55%	-2.32%	-0.44%	-1.07%	5.32%	1.23%
Return on Equity Simple (ROE_SIMPLE)	0.00%	0.00%	-20.53%	-18.78%	-16.49%	0.00%	-5.65%	-4.37%	-4.41%	0.00%	-0.65%
Net Operating Profit after Tax (NOPAT)	-19	-113	-9.52	-7.42	-7.77	9.38	-3.43	1.61	-1.12	29	5.80
NOPAT Margin	-12.01%	-52.04%	-5.23%	-3.76%	-4.06%	4.07%	-1.78%	0.78%	-0.54%	11.55%	2.87%
Net Nonoperating Expense Percent (NNEP)	-31,788.57%	6.39%	-38.52%	-24.96%	1.76%	3.73%	9.79%	5.68%	2.27%	2.52%	1.01%
Return On Investment Capital (ROIC_SIMPLE)	-	-4.99%	-	-	-	0.42%	-	-	-	1.31%	0.26%
Cost of Revenue to Revenue	56.62%	55.53%	56.56%	55.38%	57.74%	52.91%	54.78%	52.97%	55.08%	51.91%	52.43%
SG&A Expenses to Revenue	55.56%	41.76%	46.73%	42.60%	43.78%	37.89%	43.67%	42.25%	40.76%	33.50%	38.96%
R&D to Revenue	4.97%	3.58%	4.17%	4.26%	4.13%	3.39%	4.10%	4.25%	4.93%	3.19%	4.31%
Operating Expenses to Revenue	60.53%	118.82%	50.91%	50.00%	48.06%	41.28%	47.77%	45.92%	45.70%	36.69%	43.27%
Earnings before Interest and Taxes (EBIT)	-42	-149	-27	-16	0.50	-3.60	-12	1.80	-0.30	27	11
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	0.70	-106	18	23	45	35	28	41	39	63	46
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.98	1.27	1.27	1.14	1.56	1.76	1.62	1.69	2.69	2.24
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.00	1.92	2.61	2.52	2.14	2.89	3.16	2.97	3.07	4.71	3.87
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.99	1.28	1.28	1.10	1.39	1.53	1.44	1.50	2.23	1.91
Enterprise Value to Revenue (EV/Rev)	0.00	3.03	2.59	2.49	2.96	3.67	3.94	3.73	3.80	5.36	4.51
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00	24.41	24.56	20.66	22.29	27.02	20.79
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	265.37	97.84
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	493.52	265.98	145.96
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	55.27	75.47	119.70	43.71	30.85	30.73	27.32	30.18	46.59	30.49
Enterprise Value to Free Cash Flow (EV/FCFF)	2.39	0.00	0.00	0.00	0.00	42.15	0.00	0.00	416.00	85.73	74.91
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.00	0.55	0.00	0.00	0.44	0.44	0.45	0.44	0.44	0.44	0.44
Long-Term Debt to Equity	0.00	0.55	0.00	0.00	0.44	0.44	0.45	0.44	0.43	0.44	0.44
Financial Leverage	0.00	0.49	-0.05	-0.05	0.38	0.42	0.15	0.15	0.36	0.34	0.35
Leverage Ratio	1.15	1.80	1.73	1.74	1.72	1.81	1.73	1.70	1.70	1.72	1.72
Compound Leverage Factor	1.51	1.95	2.87	3.22	-47.21	9.04	3.81	-10.68	73.83	0.99	0.09
Debt to Total Capital	0.00%	35.48%	0.36%	0.36%	30.72%	30.68%	31.11%	30.43%	30.31%	30.57%	30.61%
Short-Term Debt to Total Capital	0.00%	0.23%	0.36%	0.36%	0.00%	0.05%	0.00%	0.00%	0.03%	0.05%	0.03%
Long-Term Debt to Total Capital	0.00%	35.25%	0.00%	0.00%	30.71%	30.62%	31.10%	30.42%	30.29%	30.51%	30.58%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	3.03%	4.19%	4.20%	2.90%	2.93%	2.76%	2.50%	2.48%	2.38%	2.36%
Common Equity to Total Capital	0.00%	61.49%	95.45%	95.43%	66.38%	66.39%	66.14%	67.07%	67.21%	67.05%	67.04%
Debt to EBITDA	0.00	-10.03	-0.06	-0.09	-33.87	5.70	5.27	4.62	4.80	4.02	3.64
Net Debt to EBITDA	0.00	-9.11	0.90	1.29	-28.87	4.63	4.34	3.79	3.87	2.99	2.65
Long-Term Debt to EBITDA	0.00	-9.97	0.00	0.00	-33.87	5.69	5.27	4.62	4.80	4.01	3.63
Debt to NOPAT	0.00	-3.87	-0.03	-0.04	-4.95	-44.74	-74.18	-3,257.62	106.38	39.54	25.54
Net Debt to NOPAT	0.00	-3.52	0.43	0.55	-4.22	-36.30	-61.13	-2,673.33	85.64	29.43	18.62
Long-Term Debt to NOPAT	0.00	-3.84	0.00	0.00	-4.95	-44.66	-74.17	-3,257.14	106.29	39.47	25.52
Altman Z-Score	0.00	0.63	1.14	1.15	1.07	1.34	1.50	1.53	1.58	2.48	2.10
Noncontrolling Interest Sharing Ratio	115.02%	4.92%	4.62%	4.49%	4.19%	4.46%	4.10%	3.91%	3.87%	3.83%	3.69%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.00	1.97	2.18	2.24	2.25	2.03	2.19	2.18	2.16	2.26	2.23
Quick Ratio	0.00	1.00	1.03	1.01	1.10	1.13	1.14	1.12	1.12	1.34	1.26
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	633	0.00	173	83	-2,134	94	-591	-642	0.08	66	31
Operating Cash Flow to CapEx	-186.49%	219.13%	-36.00%	85.54%	253.19%	563.03%	46.88%	136.94%	129.55%	519.66%	418.82%
Free Cash Flow to Firm to Interest Expense	48.28	0.00	9.30	5.72	-137.69	5.97	-38.16	-42.50	0.01	4.99	2.50
Operating Cash Flow to Interest Expense	-1.05	1.92	-0.15	0.49	1.54	4.24	0.39	1.01	1.21	4.61	2.85
Operating Cash Flow Less CapEx to Interest Expense	-1.62	1.05	-0.55	-0.08	0.93	3.49	-0.44	0.27	0.28	3.72	2.17
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.00	0.25	0.25	0.27	0.59	0.29	0.30	0.31	0.32	0.32	0.33
Accounts Receivable Turnover	0.00	4.37	5.07	5.70	0.00	4.66	5.44	5.82	5.58	4.92	5.92
Inventory Turnover	0.00	3.06	2.93	2.90	0.00	3.09	2.94	2.89	2.91	3.33	3.18
Fixed Asset Turnover	0.00	5.78	5.85	6.05	0.00	6.19	6.14	6.10	6.08	6.13	6.07
Accounts Payable Turnover	0.00	6.42	6.92	6.91	0.00	7.03	7.51	7.91	8.51	8.01	8.81
Days Sales Outstanding (DSO)	0.00	83.55	71.99	64.08	0.00	78.27	67.05	62.71	65.46	74.20	61.64
Days Inventory Outstanding (DIO)	0.00	119.47	124.37	125.68	0.00	118.00	124.24	126.47	125.32	109.75	114.80
Days Payable Outstanding (DPO)	0.00	56.89	52.77	52.82	0.00	51.90	48.63	46.17	42.89	45.60	41.44
Cash Conversion Cycle (CCC)	0.00	146.13	143.59	136.95	0.00	144.38	142.66	143.01	147.89	138.36	134.99
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	0.00	2,192	1,495	1,482	2,126	2,107	2,083	2,126	2,125	2,070	2,057
Invested Capital Turnover	0.00	0.33	0.46	0.50	0.74	0.37	0.45	0.46	0.39	0.41	0.42
Increase / (Decrease) in Invested Capital	-652	0.00	-183	-91	2,126	-85	588	643	-1.20	-37	-26
Enterprise Value (EV)	1,555	2,178	1,909	1,891	2,334	2,936	3,193	3,060	3,178	4,617	3,924
Market Capitalization	1,555	1,376	1,926	1,908	1,687	2,314	2,567	2,442	2,571	4,053	3,370
Book Value per Share	$0.00	$7.72	$6.75	$6.64	$6.55	$6.57	$7.30	$6.63	$6.54	$6.48	$6.47
Tangible Book Value per Share	$0.00	($3.70)	($2.32)	($2.27)	($2.15)	($2.22)	($2.44)	($1.76)	($1.64)	($1.43)	($1.40)
Total Capital	0.00	2,274	1,594	1,570	2,228	2,236	2,203	2,248	2,260	2,246	2,243
Total Debt	0.00	807	5.80	5.70	684	686	685	684	685	686	687
Total Long-Term Debt	0.00	802	0.00	0.00	684	685	685	684	685	685	686
Net Debt	0.00	733	-83	-82	583	557	565	561	552	511	501
Capital Expenditures (CapEx)	7.40	12	7.50	8.30	9.40	12	13	11	13	12	8.50
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	168	192	196	184	145	160	157	161	157	140
Debt-free Net Working Capital (DFNWC)	0.00	242	281	284	285	274	280	279	295	333	326
Net Working Capital (NWC)	0.00	236	275	279	285	273	280	279	294	331	325
Net Nonoperating Expense (NNE)	31	46	33	21	5.13	24	23	14	13	13	5.40
Net Nonoperating Obligations (NNO)	0.00	724	-93	-82	583	557	565	561	550	511	501
Total Depreciation and Amortization (D&A)	43	43	45	39	44	38	40	39	39	35	35
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	23.35%	26.05%	25.89%	23.33%	18.07%	19.66%	19.07%	19.23%	18.24%	16.07%
Debt-free Net Working Capital to Revenue	0.00%	33.66%	38.13%	37.50%	36.15%	34.22%	34.52%	34.01%	35.19%	38.63%	37.45%
Net Working Capital to Revenue	0.00%	32.92%	37.34%	36.75%	36.14%	34.07%	34.51%	33.99%	35.12%	38.49%	37.37%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	($0.85)	($0.22)	($0.14)	($0.06)	($0.07)	($0.13)	($0.06)	($0.07)	$0.08	$0.00
Adjusted Weighted Average Basic Shares Outstanding	0.00	181.15M	187.70M	199.18M	199.22M	196.37M	199.73M	202.20M	206.68M	204.99M	225.66M
Adjusted Diluted Earnings per Share	$0.00	($0.85)	($0.22)	($0.14)	($0.06)	($0.07)	($0.13)	($0.06)	($0.07)	$0.08	$0.00
Adjusted Weighted Average Diluted Shares Outstanding	0.00	181.15M	187.70M	199.18M	199.22M	196.37M	199.73M	202.20M	206.68M	204.99M	226.92M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	225.51M	225.75M	225.79M	225.80M	226.06M	227.37M	232.23M	232.26M	232.42M	231.93M
Normalized Net Operating Profit after Tax (NOPAT)	-19	-113	-9.52	-7.42	-7.77	9.38	-3.43	1.61	-1.12	20	5.80
Normalized NOPAT Margin	-12.01%	-52.04%	-5.23%	-3.76%	-4.06%	4.07%	-1.78%	0.78%	-0.54%	7.98%	2.87%
Pre Tax Income Margin	-34.43%	-74.07%	-24.16%	-15.01%	-7.17%	-7.81%	-13.14%	-5.46%	-6.29%	6.17%	0.30%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	-3.23	-11.37	-1.42	-1.10	0.03	-0.23	-0.74	0.12	-0.02	2.08	0.90
NOPAT to Interest Expense	-1.47	-8.66	-0.51	-0.51	-0.50	0.59	-0.22	0.11	-0.08	2.23	0.46
EBIT Less CapEx to Interest Expense	-3.79	-12.24	-1.83	-1.66	-0.57	-0.98	-1.57	-0.62	-0.96	1.19	0.22
NOPAT Less CapEx to Interest Expense	-2.04	-9.53	-0.92	-1.08	-1.11	-0.16	-1.05	-0.63	-1.02	1.34	-0.22
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	0.00%	0.00%	-0.06%	-0.21%	-0.25%	-1.32%	-1.34%	-2.58%	-2.54%	-5.46%	-212.37%

Frequently Asked Questions About Mirion Technologies' Financials

When does Mirion Technologies's fiscal year end?

According to the most recent income statement we have on file, Mirion Technologies' financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Mirion Technologies' net income changed over the last 4 years?

Mirion Technologies' net income appears to be on an upward trend, with a most recent value of -$36.60 million in 2024, rising from -$341.00 in 2019. The previous period was -$98.70 million in 2023. See Mirion Technologies' forecast for analyst expectations on what’s next for the company.

What is Mirion Technologies's operating income?

Mirion Technologies's total operating income in 2024 was $24.80 million, based on the following breakdown:

Total Gross Profit: $399.70 million
Total Operating Expenses: $374.90 million

How has Mirion Technologies revenue changed over the last 4 years?

Over the last 4 years, Mirion Technologies' total revenue changed from $0.00 in 2019 to $860.80 million in 2024, a change of 86,080,000,000.0%.

How much debt does Mirion Technologies have?

Mirion Technologies' total liabilities were at $1.08 billion at the end of 2024, a 7.8% decrease from 2023, and a 169,323,799.4% increase since 2019.

How much cash does Mirion Technologies have?

In the past 5 years, Mirion Technologies' cash and equivalents has ranged from $5 thousand in 2019 to $175.20 million in 2024, and is currently $175.20 million as of their latest financial filing in 2024.

How has Mirion Technologies' book value per share changed over the last 4 years?

Over the last 4 years, Mirion Technologies' book value per share changed from 0.00 in 2019 to 6.48 in 2024, a change of 3,241,050.0%.

Related Companies

This page (NYSE:MIR) was last updated on 5/4/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Mirion Technologies (MIR) Financials

Frequently Asked Questions About Mirion Technologies' Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Mirion Technologies (MIR) Financials

Annual Income Statements for Mirion Technologies

Quarterly Income Statements for Mirion Technologies

Annual Cash Flow Statements for Mirion Technologies

Quarterly Cash Flow Statements for Mirion Technologies

Annual Balance Sheets for Mirion Technologies

Quarterly Balance Sheets for Mirion Technologies

Annual Metrics and Ratios for Mirion Technologies

Quarterly Metrics and Ratios for Mirion Technologies

Frequently Asked Questions About Mirion Technologies' Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools